[FIMACOR] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 59.73%
YoY- -20.42%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 99,904 89,830 82,527 76,121 75,901 72,605 83,732 12.50%
PBT 20,305 33,297 26,253 21,391 19,803 19,202 25,250 -13.53%
Tax -8,217 -8,140 -6,764 -6,131 -10,572 -4,244 -6,255 19.96%
NP 12,088 25,157 19,489 15,260 9,231 14,958 18,995 -26.03%
-
NP to SH 10,479 24,122 19,135 13,964 8,742 14,252 17,687 -29.48%
-
Tax Rate 40.47% 24.45% 25.76% 28.66% 53.39% 22.10% 24.77% -
Total Cost 87,816 64,673 63,038 60,861 66,670 57,647 64,737 22.56%
-
Net Worth 402,414 475,520 466,707 482,100 466,884 457,898 465,913 -9.31%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 16,096 - 12,070 - 18,916 - 12,070 21.17%
Div Payout % 153.61% - 63.08% - 216.39% - 68.24% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 402,414 475,520 466,707 482,100 466,884 457,898 465,913 -9.31%
NOSH 80,482 80,460 80,466 80,484 80,497 80,474 80,468 0.01%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 12.10% 28.01% 23.62% 20.05% 12.16% 20.60% 22.69% -
ROE 2.60% 5.07% 4.10% 2.90% 1.87% 3.11% 3.80% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 124.13 111.65 102.56 94.58 94.29 90.22 104.06 12.48%
EPS 13.02 29.98 23.78 17.35 10.86 17.71 21.98 -29.49%
DPS 20.00 0.00 15.00 0.00 23.50 0.00 15.00 21.16%
NAPS 5.00 5.91 5.80 5.99 5.80 5.69 5.79 -9.32%
Adjusted Per Share Value based on latest NOSH - 80,484
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 40.73 36.63 33.65 31.04 30.95 29.60 34.14 12.49%
EPS 4.27 9.84 7.80 5.69 3.56 5.81 7.21 -29.49%
DPS 6.56 0.00 4.92 0.00 7.71 0.00 4.92 21.16%
NAPS 1.6408 1.9388 1.9029 1.9657 1.9036 1.867 1.8997 -9.31%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 8.15 6.20 6.14 5.79 5.80 5.94 5.91 -
P/RPS 6.57 5.55 5.99 6.12 6.15 6.58 5.68 10.20%
P/EPS 62.60 20.68 25.82 33.37 53.41 33.54 26.89 75.74%
EY 1.60 4.84 3.87 3.00 1.87 2.98 3.72 -43.04%
DY 2.45 0.00 2.44 0.00 4.05 0.00 2.54 -2.37%
P/NAPS 1.63 1.05 1.06 0.97 1.00 1.04 1.02 36.72%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 20/02/14 26/11/13 27/08/13 23/05/13 26/02/13 28/11/12 -
Price 8.45 6.42 6.60 6.00 6.06 5.74 5.85 -
P/RPS 6.81 5.75 6.44 6.34 6.43 6.36 5.62 13.67%
P/EPS 64.90 21.41 27.75 34.58 55.80 32.41 26.62 81.24%
EY 1.54 4.67 3.60 2.89 1.79 3.09 3.76 -44.87%
DY 2.37 0.00 2.27 0.00 3.88 0.00 2.56 -5.01%
P/NAPS 1.69 1.09 1.14 1.00 1.04 1.01 1.01 40.98%

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