[FIMACOR] QoQ Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 38.39%
YoY- 30.68%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 107,094 33,923 212,649 164,044 106,179 45,869 243,127 -42.07%
PBT 27,680 3,429 38,470 23,367 16,710 5,196 18,129 32.56%
Tax -6,566 -8 -7,335 -4,930 -3,592 -2,111 -8,813 -17.80%
NP 21,114 3,421 31,135 18,437 13,118 3,085 9,316 72.45%
-
NP to SH 16,779 2,336 27,133 16,780 12,125 2,885 11,821 26.27%
-
Tax Rate 23.72% 0.23% 19.07% 21.10% 21.50% 40.63% 48.61% -
Total Cost 85,980 30,502 181,514 145,607 93,061 42,784 233,811 -48.64%
-
Net Worth 549,690 549,920 548,728 537,424 545,075 559,765 549,016 0.08%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 11,898 - 29,822 - 119 - 29,968 -45.95%
Div Payout % 70.91% - 109.91% - 0.99% - 253.52% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 549,690 549,920 548,728 537,424 545,075 559,765 549,016 0.08%
NOSH 245,261 245,261 245,261 245,261 245,261 245,261 245,261 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 19.72% 10.08% 14.64% 11.24% 12.35% 6.73% 3.83% -
ROE 3.05% 0.42% 4.94% 3.12% 2.22% 0.52% 2.15% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 45.00 14.25 89.13 68.68 44.41 19.17 101.41 -41.79%
EPS 7.05 0.98 11.37 7.03 5.07 1.21 4.93 26.90%
DPS 5.00 0.00 12.50 0.00 0.05 0.00 12.50 -45.68%
NAPS 2.31 2.31 2.30 2.25 2.28 2.34 2.29 0.58%
Adjusted Per Share Value based on latest NOSH - 245,261
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 43.67 13.83 86.70 66.89 43.29 18.70 99.13 -42.07%
EPS 6.84 0.95 11.06 6.84 4.94 1.18 4.82 26.25%
DPS 4.85 0.00 12.16 0.00 0.05 0.00 12.22 -45.96%
NAPS 2.2412 2.2422 2.2373 2.1912 2.2224 2.2823 2.2385 0.08%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.88 1.90 1.83 1.80 1.51 1.51 1.22 -
P/RPS 4.18 13.33 2.05 2.62 3.40 7.87 1.20 129.61%
P/EPS 26.66 193.63 16.09 25.62 29.77 125.20 24.74 5.10%
EY 3.75 0.52 6.21 3.90 3.36 0.80 4.04 -4.84%
DY 2.66 0.00 6.83 0.00 0.03 0.00 10.25 -59.28%
P/NAPS 0.81 0.82 0.80 0.80 0.66 0.65 0.53 32.64%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 17/08/21 29/06/21 22/02/21 12/11/20 18/08/20 22/06/20 -
Price 1.87 1.92 0.00 1.81 1.53 1.68 1.37 -
P/RPS 4.16 13.47 0.00 2.64 3.44 8.76 1.35 111.61%
P/EPS 26.52 195.67 0.00 25.76 30.17 139.30 27.79 -3.06%
EY 3.77 0.51 0.00 3.88 3.31 0.72 3.60 3.12%
DY 2.67 0.00 0.00 0.00 0.03 0.00 9.12 -55.87%
P/NAPS 0.81 0.83 0.00 0.80 0.67 0.72 0.60 22.12%

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