[FIMACOR] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 47.96%
YoY- 0.75%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 72,605 83,732 72,907 67,297 66,636 75,195 91,046 -13.94%
PBT 19,202 25,250 24,584 23,690 16,678 27,432 39,705 -38.25%
Tax -4,244 -6,255 -5,869 -5,877 -4,394 -8,899 -9,418 -41.08%
NP 14,958 18,995 18,715 17,813 12,284 18,533 30,287 -37.38%
-
NP to SH 14,252 17,687 17,548 16,752 11,322 16,956 26,877 -34.36%
-
Tax Rate 22.10% 24.77% 23.87% 24.81% 26.35% 32.44% 23.72% -
Total Cost 57,647 64,737 54,192 49,484 54,352 56,662 60,759 -3.42%
-
Net Worth 457,898 465,913 453,785 435,294 420,853 420,882 409,592 7.67%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 12,070 - 16,092 - 12,071 - -
Div Payout % - 68.24% - 96.06% - 71.19% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 457,898 465,913 453,785 435,294 420,853 420,882 409,592 7.67%
NOSH 80,474 80,468 80,458 80,461 80,469 80,474 80,470 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 20.60% 22.69% 25.67% 26.47% 18.43% 24.65% 33.27% -
ROE 3.11% 3.80% 3.87% 3.85% 2.69% 4.03% 6.56% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 90.22 104.06 90.61 83.64 82.81 93.44 113.14 -13.94%
EPS 17.71 21.98 21.81 20.82 14.07 21.07 33.40 -34.36%
DPS 0.00 15.00 0.00 20.00 0.00 15.00 0.00 -
NAPS 5.69 5.79 5.64 5.41 5.23 5.23 5.09 7.67%
Adjusted Per Share Value based on latest NOSH - 80,461
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 29.60 34.14 29.73 27.44 27.17 30.66 37.12 -13.94%
EPS 5.81 7.21 7.15 6.83 4.62 6.91 10.96 -34.37%
DPS 0.00 4.92 0.00 6.56 0.00 4.92 0.00 -
NAPS 1.867 1.8997 1.8502 1.7748 1.7159 1.7161 1.67 7.68%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 5.94 5.91 6.11 6.11 5.80 5.22 6.11 -
P/RPS 6.58 5.68 6.74 7.31 7.00 5.59 5.40 14.01%
P/EPS 33.54 26.89 28.01 29.35 41.22 24.77 18.29 49.54%
EY 2.98 3.72 3.57 3.41 2.43 4.04 5.47 -33.17%
DY 0.00 2.54 0.00 3.27 0.00 2.87 0.00 -
P/NAPS 1.04 1.02 1.08 1.13 1.11 1.00 1.20 -9.05%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 29/08/12 16/05/12 21/02/12 22/11/11 15/08/11 -
Price 5.74 5.85 6.34 5.95 6.75 5.73 5.57 -
P/RPS 6.36 5.62 7.00 7.11 8.15 6.13 4.92 18.57%
P/EPS 32.41 26.62 29.07 28.58 47.97 27.20 16.68 55.39%
EY 3.09 3.76 3.44 3.50 2.08 3.68 6.00 -35.62%
DY 0.00 2.56 0.00 3.36 0.00 2.62 0.00 -
P/NAPS 1.01 1.01 1.12 1.10 1.29 1.10 1.09 -4.93%

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