[FIMACOR] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 72.88%
YoY- 15.63%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 177,088 94,063 348,382 248,478 158,648 76,121 305,145 -30.40%
PBT 43,428 21,758 101,246 80,941 47,644 21,391 88,839 -37.91%
Tax -10,301 -5,992 -29,252 -21,035 -12,895 -6,131 -26,940 -47.28%
NP 33,127 15,766 71,994 59,906 34,749 15,260 61,899 -34.05%
-
NP to SH 30,448 14,325 67,700 57,221 33,099 13,964 58,229 -35.06%
-
Tax Rate 23.72% 27.54% 28.89% 25.99% 27.07% 28.66% 30.32% -
Total Cost 143,961 78,297 276,388 188,572 123,899 60,861 243,246 -29.48%
-
Net Worth 482,790 497,351 489,260 475,567 466,749 482,100 466,733 2.27%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 4,023 - 28,164 12,070 12,071 - 12,070 -51.89%
Div Payout % 13.21% - 41.60% 21.09% 36.47% - 20.73% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 482,790 497,351 489,260 475,567 466,749 482,100 466,733 2.27%
NOSH 80,465 80,477 80,470 80,468 80,474 80,484 80,471 -0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 18.71% 16.76% 20.67% 24.11% 21.90% 20.05% 20.29% -
ROE 6.31% 2.88% 13.84% 12.03% 7.09% 2.90% 12.48% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 220.08 116.88 432.93 308.79 197.14 94.58 379.20 -30.39%
EPS 19.74 17.80 84.13 71.11 41.13 17.35 72.36 -57.90%
DPS 5.00 0.00 35.00 15.00 15.00 0.00 15.00 -51.89%
NAPS 6.00 6.18 6.08 5.91 5.80 5.99 5.80 2.28%
Adjusted Per Share Value based on latest NOSH - 80,460
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 72.20 38.35 142.05 101.31 64.69 31.04 124.42 -30.40%
EPS 12.41 5.84 27.60 23.33 13.50 5.69 23.74 -35.08%
DPS 1.64 0.00 11.48 4.92 4.92 0.00 4.92 -51.89%
NAPS 1.9685 2.0278 1.9949 1.939 1.9031 1.9657 1.903 2.27%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 8.96 9.20 8.15 6.20 6.14 5.79 5.80 -
P/RPS 4.07 7.87 1.88 2.01 3.11 6.12 1.53 91.87%
P/EPS 23.68 51.69 9.69 8.72 14.93 33.37 8.02 105.67%
EY 4.22 1.93 10.32 11.47 6.70 3.00 12.48 -51.43%
DY 0.56 0.00 4.29 2.42 2.44 0.00 2.59 -63.94%
P/NAPS 1.49 1.49 1.34 1.05 1.06 0.97 1.00 30.42%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 22/05/14 20/02/14 26/11/13 27/08/13 23/05/13 -
Price 2.58 9.10 8.45 6.42 6.60 6.00 6.06 -
P/RPS 1.17 7.79 1.95 2.08 3.35 6.34 1.60 -18.81%
P/EPS 6.82 51.12 10.04 9.03 16.05 34.58 8.37 -12.75%
EY 14.67 1.96 9.96 11.08 6.23 2.89 11.94 14.69%
DY 1.94 0.00 4.14 2.34 2.27 0.00 2.48 -15.08%
P/NAPS 0.43 1.47 1.39 1.09 1.14 1.00 1.04 -44.47%

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