[FIMACOR] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 18.31%
YoY- 16.27%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 282,308 177,088 94,063 348,382 248,478 158,648 76,121 139.02%
PBT 68,771 43,428 21,758 101,246 80,941 47,644 21,391 117.36%
Tax -16,769 -10,301 -5,992 -29,252 -21,035 -12,895 -6,131 95.21%
NP 52,002 33,127 15,766 71,994 59,906 34,749 15,260 125.94%
-
NP to SH 47,835 30,448 14,325 67,700 57,221 33,099 13,964 126.73%
-
Tax Rate 24.38% 23.72% 27.54% 28.89% 25.99% 27.07% 28.66% -
Total Cost 230,306 143,961 78,297 276,388 188,572 123,899 60,861 142.24%
-
Net Worth 295,095 482,790 497,351 489,260 475,567 466,749 482,100 -27.84%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 7,377 4,023 - 28,164 12,070 12,071 - -
Div Payout % 15.42% 13.21% - 41.60% 21.09% 36.47% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 295,095 482,790 497,351 489,260 475,567 466,749 482,100 -27.84%
NOSH 147,547 80,465 80,477 80,470 80,468 80,474 80,484 49.62%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 18.42% 18.71% 16.76% 20.67% 24.11% 21.90% 20.05% -
ROE 16.21% 6.31% 2.88% 13.84% 12.03% 7.09% 2.90% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 191.33 220.08 116.88 432.93 308.79 197.14 94.58 59.74%
EPS 31.01 19.74 17.80 84.13 71.11 41.13 17.35 47.12%
DPS 5.00 5.00 0.00 35.00 15.00 15.00 0.00 -
NAPS 2.00 6.00 6.18 6.08 5.91 5.80 5.99 -51.77%
Adjusted Per Share Value based on latest NOSH - 80,482
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 115.11 72.20 38.35 142.05 101.31 64.69 31.04 139.01%
EPS 19.50 12.41 5.84 27.60 23.33 13.50 5.69 126.79%
DPS 3.01 1.64 0.00 11.48 4.92 4.92 0.00 -
NAPS 1.2032 1.9685 2.0278 1.9949 1.939 1.9031 1.9657 -27.84%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.42 8.96 9.20 8.15 6.20 6.14 5.79 -
P/RPS 1.26 4.07 7.87 1.88 2.01 3.11 6.12 -65.03%
P/EPS 7.46 23.68 51.69 9.69 8.72 14.93 33.37 -63.06%
EY 13.40 4.22 1.93 10.32 11.47 6.70 3.00 170.48%
DY 2.07 0.56 0.00 4.29 2.42 2.44 0.00 -
P/NAPS 1.21 1.49 1.49 1.34 1.05 1.06 0.97 15.83%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 20/11/14 21/08/14 22/05/14 20/02/14 26/11/13 27/08/13 -
Price 2.51 2.58 9.10 8.45 6.42 6.60 6.00 -
P/RPS 1.31 1.17 7.79 1.95 2.08 3.35 6.34 -64.94%
P/EPS 7.74 6.82 51.12 10.04 9.03 16.05 34.58 -63.03%
EY 12.92 14.67 1.96 9.96 11.08 6.23 2.89 170.63%
DY 1.99 1.94 0.00 4.14 2.34 2.27 0.00 -
P/NAPS 1.26 0.43 1.47 1.39 1.09 1.14 1.00 16.60%

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