[FIMACOR] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 42.18%
YoY- -17.5%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 196,216 83,198 375,207 289,763 197,348 108,441 378,014 -35.33%
PBT 46,482 20,365 77,300 57,253 41,430 23,007 87,827 -34.49%
Tax -12,731 -5,351 -22,428 -14,621 -10,736 -6,164 -27,522 -40.10%
NP 33,751 15,014 54,872 42,632 30,694 16,843 60,305 -32.01%
-
NP to SH 31,976 14,318 51,282 39,463 27,756 15,147 55,761 -30.90%
-
Tax Rate 27.39% 26.28% 29.01% 25.54% 25.91% 26.79% 31.34% -
Total Cost 162,465 68,184 320,335 247,131 166,654 91,598 317,709 -35.97%
-
Net Worth 574,361 569,822 555,313 545,482 545,465 545,968 309,716 50.77%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 12,066 - 60,360 12,068 12,067 - 35,195 -50.92%
Div Payout % 37.74% - 117.70% 30.58% 43.48% - 63.12% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 574,361 569,822 555,313 545,482 545,465 545,968 309,716 50.77%
NOSH 241,328 241,450 241,440 241,363 241,356 241,578 241,362 -0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 17.20% 18.05% 14.62% 14.71% 15.55% 15.53% 15.95% -
ROE 5.57% 2.51% 9.23% 7.23% 5.09% 2.77% 18.00% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 81.31 34.46 155.40 120.05 81.77 44.89 268.51 -54.80%
EPS 13.25 5.93 21.24 16.35 11.50 6.27 36.15 -48.69%
DPS 5.00 0.00 25.00 5.00 5.00 0.00 25.00 -65.70%
NAPS 2.38 2.36 2.30 2.26 2.26 2.26 2.20 5.36%
Adjusted Per Share Value based on latest NOSH - 241,381
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 80.00 33.92 152.98 118.14 80.46 44.21 154.13 -35.33%
EPS 13.04 5.84 20.91 16.09 11.32 6.18 22.74 -30.90%
DPS 4.92 0.00 24.61 4.92 4.92 0.00 14.35 -50.91%
NAPS 2.3418 2.3233 2.2642 2.2241 2.224 2.2261 1.2628 50.77%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.17 2.20 2.34 2.28 2.30 2.44 2.53 -
P/RPS 2.67 6.38 1.51 1.90 2.81 5.44 0.94 100.18%
P/EPS 16.38 37.10 11.02 13.94 20.00 38.92 6.39 86.98%
EY 6.11 2.70 9.08 7.17 5.00 2.57 15.66 -46.51%
DY 2.30 0.00 10.68 2.19 2.17 0.00 9.88 -62.05%
P/NAPS 0.91 0.93 1.02 1.01 1.02 1.08 1.15 -14.41%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 23/08/16 24/05/16 23/02/16 25/11/15 25/08/15 26/05/15 -
Price 2.10 2.31 2.22 2.20 2.32 2.13 2.64 -
P/RPS 2.58 6.70 1.43 1.83 2.84 4.75 0.98 90.32%
P/EPS 15.85 38.95 10.45 13.46 20.17 33.97 6.67 77.79%
EY 6.31 2.57 9.57 7.43 4.96 2.94 15.00 -43.76%
DY 2.38 0.00 11.26 2.27 2.16 0.00 9.47 -60.07%
P/NAPS 0.88 0.98 0.97 0.97 1.03 0.94 1.20 -18.63%

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