[FIMACOR] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 26.06%
YoY- 69.25%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 83,025 94,063 99,904 89,830 82,527 76,121 75,901 6.15%
PBT 21,670 21,758 20,305 33,297 26,253 21,391 19,803 6.18%
Tax -4,309 -5,992 -8,217 -8,140 -6,764 -6,131 -10,572 -44.99%
NP 17,361 15,766 12,088 25,157 19,489 15,260 9,231 52.30%
-
NP to SH 16,123 14,325 10,479 24,122 19,135 13,964 8,742 50.33%
-
Tax Rate 19.88% 27.54% 40.47% 24.45% 25.76% 28.66% 53.39% -
Total Cost 65,664 78,297 87,816 64,673 63,038 60,861 66,670 -1.00%
-
Net Worth 482,724 497,351 402,414 475,520 466,707 482,100 466,884 2.24%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 4,022 - 16,096 - 12,070 - 18,916 -64.34%
Div Payout % 24.95% - 153.61% - 63.08% - 216.39% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 482,724 497,351 402,414 475,520 466,707 482,100 466,884 2.24%
NOSH 80,454 80,477 80,482 80,460 80,466 80,484 80,497 -0.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 20.91% 16.76% 12.10% 28.01% 23.62% 20.05% 12.16% -
ROE 3.34% 2.88% 2.60% 5.07% 4.10% 2.90% 1.87% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 103.20 116.88 124.13 111.65 102.56 94.58 94.29 6.19%
EPS 10.45 17.80 13.02 29.98 23.78 17.35 10.86 -2.53%
DPS 5.00 0.00 20.00 0.00 15.00 0.00 23.50 -64.32%
NAPS 6.00 6.18 5.00 5.91 5.80 5.99 5.80 2.28%
Adjusted Per Share Value based on latest NOSH - 80,460
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 33.85 38.35 40.73 36.63 33.65 31.04 30.95 6.14%
EPS 6.57 5.84 4.27 9.84 7.80 5.69 3.56 50.40%
DPS 1.64 0.00 6.56 0.00 4.92 0.00 7.71 -64.33%
NAPS 1.9682 2.0278 1.6408 1.9388 1.9029 1.9657 1.9036 2.24%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 8.96 9.20 8.15 6.20 6.14 5.79 5.80 -
P/RPS 8.68 7.87 6.57 5.55 5.99 6.12 6.15 25.79%
P/EPS 44.71 51.69 62.60 20.68 25.82 33.37 53.41 -11.16%
EY 2.24 1.93 1.60 4.84 3.87 3.00 1.87 12.77%
DY 0.56 0.00 2.45 0.00 2.44 0.00 4.05 -73.22%
P/NAPS 1.49 1.49 1.63 1.05 1.06 0.97 1.00 30.42%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 22/05/14 20/02/14 26/11/13 27/08/13 23/05/13 -
Price 2.58 9.10 8.45 6.42 6.60 6.00 6.06 -
P/RPS 2.50 7.79 6.81 5.75 6.44 6.34 6.43 -46.69%
P/EPS 12.87 51.12 64.90 21.41 27.75 34.58 55.80 -62.35%
EY 7.77 1.96 1.54 4.67 3.60 2.89 1.79 165.86%
DY 1.94 0.00 2.37 0.00 2.27 0.00 3.88 -36.97%
P/NAPS 0.43 1.47 1.69 1.09 1.14 1.00 1.04 -44.47%

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