[FIMACOR] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -12.57%
YoY- -17.64%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 386,350 394,696 433,764 378,014 376,410 354,176 376,252 1.77%
PBT 76,337 82,860 92,028 87,827 91,694 86,856 87,032 -8.34%
Tax -19,494 -21,472 -24,656 -27,522 -22,358 -20,602 -23,968 -12.83%
NP 56,842 61,388 67,372 60,305 69,336 66,254 63,064 -6.67%
-
NP to SH 52,617 55,512 60,588 55,761 63,780 60,896 57,300 -5.51%
-
Tax Rate 25.54% 25.91% 26.79% 31.34% 24.38% 23.72% 27.54% -
Total Cost 329,508 333,308 366,392 317,709 307,074 287,922 313,188 3.43%
-
Net Worth 545,482 545,465 545,968 309,716 295,095 482,790 497,351 6.33%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 16,090 24,135 - 35,195 9,836 8,046 - -
Div Payout % 30.58% 43.48% - 63.12% 15.42% 13.21% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 545,482 545,465 545,968 309,716 295,095 482,790 497,351 6.33%
NOSH 241,363 241,356 241,578 241,362 147,547 80,465 80,477 107.55%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 14.71% 15.55% 15.53% 15.95% 18.42% 18.71% 16.76% -
ROE 9.65% 10.18% 11.10% 18.00% 21.61% 12.61% 11.52% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 160.07 163.53 179.55 268.51 255.11 440.16 467.52 -50.96%
EPS 21.80 23.00 25.08 36.15 41.35 39.48 71.20 -54.47%
DPS 6.67 10.00 0.00 25.00 6.67 10.00 0.00 -
NAPS 2.26 2.26 2.26 2.20 2.00 6.00 6.18 -48.76%
Adjusted Per Share Value based on latest NOSH - 241,362
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 157.53 160.93 176.86 154.13 153.47 144.41 153.41 1.77%
EPS 21.45 22.63 24.70 22.74 26.00 24.83 23.36 -5.51%
DPS 6.56 9.84 0.00 14.35 4.01 3.28 0.00 -
NAPS 2.2241 2.224 2.2261 1.2628 1.2032 1.9685 2.0278 6.33%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.28 2.30 2.44 2.53 2.42 8.96 9.20 -
P/RPS 1.42 1.41 1.36 0.94 0.95 2.04 1.97 -19.55%
P/EPS 10.46 10.00 9.73 6.39 5.60 11.84 12.92 -13.10%
EY 9.56 10.00 10.28 15.66 17.86 8.45 7.74 15.07%
DY 2.92 4.35 0.00 9.88 2.75 1.12 0.00 -
P/NAPS 1.01 1.02 1.08 1.15 1.21 1.49 1.49 -22.77%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 25/11/15 25/08/15 26/05/15 24/02/15 20/11/14 21/08/14 -
Price 2.20 2.32 2.13 2.64 2.51 2.58 9.10 -
P/RPS 1.37 1.42 1.19 0.98 0.98 0.59 1.95 -20.91%
P/EPS 10.09 10.09 8.49 6.67 5.81 3.41 12.78 -14.54%
EY 9.91 9.91 11.77 15.00 17.22 29.33 7.82 17.05%
DY 3.03 4.31 0.00 9.47 2.66 3.88 0.00 -
P/NAPS 0.97 1.03 0.94 1.20 1.26 0.43 1.47 -24.14%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment