[FIMACOR] QoQ Quarter Result on 30-Jun-2012 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 4.75%
YoY- -34.71%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 75,901 72,605 83,732 72,907 67,297 66,636 75,195 0.62%
PBT 19,803 19,202 25,250 24,584 23,690 16,678 27,432 -19.51%
Tax -10,572 -4,244 -6,255 -5,869 -5,877 -4,394 -8,899 12.15%
NP 9,231 14,958 18,995 18,715 17,813 12,284 18,533 -37.13%
-
NP to SH 8,742 14,252 17,687 17,548 16,752 11,322 16,956 -35.67%
-
Tax Rate 53.39% 22.10% 24.77% 23.87% 24.81% 26.35% 32.44% -
Total Cost 66,670 57,647 64,737 54,192 49,484 54,352 56,662 11.44%
-
Net Worth 466,884 457,898 465,913 453,785 435,294 420,853 420,882 7.15%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 18,916 - 12,070 - 16,092 - 12,071 34.87%
Div Payout % 216.39% - 68.24% - 96.06% - 71.19% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 466,884 457,898 465,913 453,785 435,294 420,853 420,882 7.15%
NOSH 80,497 80,474 80,468 80,458 80,461 80,469 80,474 0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.16% 20.60% 22.69% 25.67% 26.47% 18.43% 24.65% -
ROE 1.87% 3.11% 3.80% 3.87% 3.85% 2.69% 4.03% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 94.29 90.22 104.06 90.61 83.64 82.81 93.44 0.60%
EPS 10.86 17.71 21.98 21.81 20.82 14.07 21.07 -35.68%
DPS 23.50 0.00 15.00 0.00 20.00 0.00 15.00 34.85%
NAPS 5.80 5.69 5.79 5.64 5.41 5.23 5.23 7.13%
Adjusted Per Share Value based on latest NOSH - 80,458
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 30.95 29.60 34.14 29.73 27.44 27.17 30.66 0.62%
EPS 3.56 5.81 7.21 7.15 6.83 4.62 6.91 -35.70%
DPS 7.71 0.00 4.92 0.00 6.56 0.00 4.92 34.87%
NAPS 1.9036 1.867 1.8997 1.8502 1.7748 1.7159 1.7161 7.15%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 5.80 5.94 5.91 6.11 6.11 5.80 5.22 -
P/RPS 6.15 6.58 5.68 6.74 7.31 7.00 5.59 6.56%
P/EPS 53.41 33.54 26.89 28.01 29.35 41.22 24.77 66.82%
EY 1.87 2.98 3.72 3.57 3.41 2.43 4.04 -40.13%
DY 4.05 0.00 2.54 0.00 3.27 0.00 2.87 25.78%
P/NAPS 1.00 1.04 1.02 1.08 1.13 1.11 1.00 0.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 26/02/13 28/11/12 29/08/12 16/05/12 21/02/12 22/11/11 -
Price 6.06 5.74 5.85 6.34 5.95 6.75 5.73 -
P/RPS 6.43 6.36 5.62 7.00 7.11 8.15 6.13 3.23%
P/EPS 55.80 32.41 26.62 29.07 28.58 47.97 27.20 61.38%
EY 1.79 3.09 3.76 3.44 3.50 2.08 3.68 -38.12%
DY 3.88 0.00 2.56 0.00 3.36 0.00 2.62 29.89%
P/NAPS 1.04 1.01 1.01 1.12 1.10 1.29 1.10 -3.66%

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