[FIMACOR] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 112.55%
YoY- -8.01%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 108,441 378,014 282,308 177,088 94,063 348,382 248,478 -42.55%
PBT 23,007 87,827 68,771 43,428 21,758 101,246 80,941 -56.86%
Tax -6,164 -27,522 -16,769 -10,301 -5,992 -29,252 -21,035 -55.98%
NP 16,843 60,305 52,002 33,127 15,766 71,994 59,906 -57.18%
-
NP to SH 15,147 55,761 47,835 30,448 14,325 67,700 57,221 -58.87%
-
Tax Rate 26.79% 31.34% 24.38% 23.72% 27.54% 28.89% 25.99% -
Total Cost 91,598 317,709 230,306 143,961 78,297 276,388 188,572 -38.28%
-
Net Worth 545,968 309,716 295,095 482,790 497,351 489,260 475,567 9.66%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 35,195 7,377 4,023 - 28,164 12,070 -
Div Payout % - 63.12% 15.42% 13.21% - 41.60% 21.09% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 545,968 309,716 295,095 482,790 497,351 489,260 475,567 9.66%
NOSH 241,578 241,362 147,547 80,465 80,477 80,470 80,468 108.52%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 15.53% 15.95% 18.42% 18.71% 16.76% 20.67% 24.11% -
ROE 2.77% 18.00% 16.21% 6.31% 2.88% 13.84% 12.03% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 44.89 268.51 191.33 220.08 116.88 432.93 308.79 -72.44%
EPS 6.27 36.15 31.01 19.74 17.80 84.13 71.11 -80.27%
DPS 0.00 25.00 5.00 5.00 0.00 35.00 15.00 -
NAPS 2.26 2.20 2.00 6.00 6.18 6.08 5.91 -47.40%
Adjusted Per Share Value based on latest NOSH - 80,454
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 44.21 154.13 115.11 72.20 38.35 142.05 101.31 -42.55%
EPS 6.18 22.74 19.50 12.41 5.84 27.60 23.33 -58.85%
DPS 0.00 14.35 3.01 1.64 0.00 11.48 4.92 -
NAPS 2.2261 1.2628 1.2032 1.9685 2.0278 1.9949 1.939 9.66%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.44 2.53 2.42 8.96 9.20 8.15 6.20 -
P/RPS 5.44 0.94 1.26 4.07 7.87 1.88 2.01 94.56%
P/EPS 38.92 6.39 7.46 23.68 51.69 9.69 8.72 171.82%
EY 2.57 15.66 13.40 4.22 1.93 10.32 11.47 -63.21%
DY 0.00 9.88 2.07 0.56 0.00 4.29 2.42 -
P/NAPS 1.08 1.15 1.21 1.49 1.49 1.34 1.05 1.90%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 26/05/15 24/02/15 20/11/14 21/08/14 22/05/14 20/02/14 -
Price 2.13 2.64 2.51 2.58 9.10 8.45 6.42 -
P/RPS 4.75 0.98 1.31 1.17 7.79 1.95 2.08 73.67%
P/EPS 33.97 6.67 7.74 6.82 51.12 10.04 9.03 142.47%
EY 2.94 15.00 12.92 14.67 1.96 9.96 11.08 -58.80%
DY 0.00 9.47 1.99 1.94 0.00 4.14 2.34 -
P/NAPS 0.94 1.20 1.26 0.43 1.47 1.39 1.09 -9.42%

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