[FIMACOR] QoQ Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 57.1%
YoY- -16.4%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 197,348 108,441 378,014 282,308 177,088 94,063 348,382 -31.51%
PBT 41,430 23,007 87,827 68,771 43,428 21,758 101,246 -44.85%
Tax -10,736 -6,164 -27,522 -16,769 -10,301 -5,992 -29,252 -48.70%
NP 30,694 16,843 60,305 52,002 33,127 15,766 71,994 -43.32%
-
NP to SH 27,756 15,147 55,761 47,835 30,448 14,325 67,700 -44.78%
-
Tax Rate 25.91% 26.79% 31.34% 24.38% 23.72% 27.54% 28.89% -
Total Cost 166,654 91,598 317,709 230,306 143,961 78,297 276,388 -28.60%
-
Net Worth 545,465 545,968 309,716 295,095 482,790 497,351 489,260 7.51%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 12,067 - 35,195 7,377 4,023 - 28,164 -43.13%
Div Payout % 43.48% - 63.12% 15.42% 13.21% - 41.60% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 545,465 545,968 309,716 295,095 482,790 497,351 489,260 7.51%
NOSH 241,356 241,578 241,362 147,547 80,465 80,477 80,470 107.83%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 15.55% 15.53% 15.95% 18.42% 18.71% 16.76% 20.67% -
ROE 5.09% 2.77% 18.00% 16.21% 6.31% 2.88% 13.84% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 81.77 44.89 268.51 191.33 220.08 116.88 432.93 -67.04%
EPS 11.50 6.27 36.15 31.01 19.74 17.80 84.13 -73.43%
DPS 5.00 0.00 25.00 5.00 5.00 0.00 35.00 -72.64%
NAPS 2.26 2.26 2.20 2.00 6.00 6.18 6.08 -48.27%
Adjusted Per Share Value based on latest NOSH - 147,472
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 80.46 44.21 154.13 115.11 72.20 38.35 142.05 -31.51%
EPS 11.32 6.18 22.74 19.50 12.41 5.84 27.60 -44.76%
DPS 4.92 0.00 14.35 3.01 1.64 0.00 11.48 -43.12%
NAPS 2.224 2.2261 1.2628 1.2032 1.9685 2.0278 1.9949 7.50%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.30 2.44 2.53 2.42 8.96 9.20 8.15 -
P/RPS 2.81 5.44 0.94 1.26 4.07 7.87 1.88 30.69%
P/EPS 20.00 38.92 6.39 7.46 23.68 51.69 9.69 62.03%
EY 5.00 2.57 15.66 13.40 4.22 1.93 10.32 -38.28%
DY 2.17 0.00 9.88 2.07 0.56 0.00 4.29 -36.48%
P/NAPS 1.02 1.08 1.15 1.21 1.49 1.49 1.34 -16.61%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 25/08/15 26/05/15 24/02/15 20/11/14 21/08/14 22/05/14 -
Price 2.32 2.13 2.64 2.51 2.58 9.10 8.45 -
P/RPS 2.84 4.75 0.98 1.31 1.17 7.79 1.95 28.45%
P/EPS 20.17 33.97 6.67 7.74 6.82 51.12 10.04 59.14%
EY 4.96 2.94 15.00 12.92 14.67 1.96 9.96 -37.14%
DY 2.16 0.00 9.47 1.99 1.94 0.00 4.14 -35.16%
P/NAPS 1.03 0.94 1.20 1.26 0.43 1.47 1.39 -18.09%

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