[FIMACOR] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 16.57%
YoY- -17.64%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 289,763 197,348 108,441 378,014 282,308 177,088 94,063 111.28%
PBT 57,253 41,430 23,007 87,827 68,771 43,428 21,758 90.26%
Tax -14,621 -10,736 -6,164 -27,522 -16,769 -10,301 -5,992 80.95%
NP 42,632 30,694 16,843 60,305 52,002 33,127 15,766 93.74%
-
NP to SH 39,463 27,756 15,147 55,761 47,835 30,448 14,325 96.15%
-
Tax Rate 25.54% 25.91% 26.79% 31.34% 24.38% 23.72% 27.54% -
Total Cost 247,131 166,654 91,598 317,709 230,306 143,961 78,297 114.72%
-
Net Worth 545,482 545,465 545,968 309,716 295,095 482,790 497,351 6.33%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 12,068 12,067 - 35,195 7,377 4,023 - -
Div Payout % 30.58% 43.48% - 63.12% 15.42% 13.21% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 545,482 545,465 545,968 309,716 295,095 482,790 497,351 6.33%
NOSH 241,363 241,356 241,578 241,362 147,547 80,465 80,477 107.55%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 14.71% 15.55% 15.53% 15.95% 18.42% 18.71% 16.76% -
ROE 7.23% 5.09% 2.77% 18.00% 16.21% 6.31% 2.88% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 120.05 81.77 44.89 268.51 191.33 220.08 116.88 1.79%
EPS 16.35 11.50 6.27 36.15 31.01 19.74 17.80 -5.49%
DPS 5.00 5.00 0.00 25.00 5.00 5.00 0.00 -
NAPS 2.26 2.26 2.26 2.20 2.00 6.00 6.18 -48.76%
Adjusted Per Share Value based on latest NOSH - 241,362
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 118.14 80.46 44.21 154.13 115.11 72.20 38.35 111.28%
EPS 16.09 11.32 6.18 22.74 19.50 12.41 5.84 96.16%
DPS 4.92 4.92 0.00 14.35 3.01 1.64 0.00 -
NAPS 2.2241 2.224 2.2261 1.2628 1.2032 1.9685 2.0278 6.33%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.28 2.30 2.44 2.53 2.42 8.96 9.20 -
P/RPS 1.90 2.81 5.44 0.94 1.26 4.07 7.87 -61.12%
P/EPS 13.94 20.00 38.92 6.39 7.46 23.68 51.69 -58.15%
EY 7.17 5.00 2.57 15.66 13.40 4.22 1.93 139.29%
DY 2.19 2.17 0.00 9.88 2.07 0.56 0.00 -
P/NAPS 1.01 1.02 1.08 1.15 1.21 1.49 1.49 -22.77%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 25/11/15 25/08/15 26/05/15 24/02/15 20/11/14 21/08/14 -
Price 2.20 2.32 2.13 2.64 2.51 2.58 9.10 -
P/RPS 1.83 2.84 4.75 0.98 1.31 1.17 7.79 -61.82%
P/EPS 13.46 20.17 33.97 6.67 7.74 6.82 51.12 -58.81%
EY 7.43 4.96 2.94 15.00 12.92 14.67 1.96 142.53%
DY 2.27 2.16 0.00 9.47 1.99 1.94 0.00 -
P/NAPS 0.97 1.03 0.94 1.20 1.26 0.43 1.47 -24.14%

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