[FIMACOR] QoQ TTM Result on 30-Sep-2021 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 19.57%
YoY- 130.47%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 332,231 291,820 248,449 213,564 200,703 212,649 234,605 26.18%
PBT 110,379 95,067 72,121 49,440 36,703 38,470 21,963 194.27%
Tax -24,802 -19,636 -17,707 -10,309 -5,232 -7,335 -7,213 128.32%
NP 85,577 75,431 54,414 39,131 31,471 31,135 14,750 223.92%
-
NP to SH 69,780 60,561 43,305 31,787 26,584 27,133 15,760 170.37%
-
Tax Rate 22.47% 20.65% 24.55% 20.85% 14.25% 19.07% 32.84% -
Total Cost 246,654 216,389 194,035 174,433 169,232 181,514 219,855 7.99%
-
Net Worth 591,074 579,834 551,717 549,690 549,920 548,728 537,424 6.56%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 35,661 35,661 29,791 29,791 18,012 18,012 18,100 57.35%
Div Payout % 51.11% 58.89% 68.79% 93.72% 67.76% 66.39% 114.85% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 591,074 579,834 551,717 549,690 549,920 548,728 537,424 6.56%
NOSH 245,261 245,261 245,261 245,261 245,261 245,261 245,261 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 25.76% 25.85% 21.90% 18.32% 15.68% 14.64% 6.29% -
ROE 11.81% 10.44% 7.85% 5.78% 4.83% 4.94% 2.93% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 139.96 122.80 104.47 89.75 84.31 89.13 98.22 26.71%
EPS 29.40 25.48 18.21 13.36 11.17 11.37 6.60 171.47%
DPS 15.00 15.00 12.50 12.50 7.55 7.55 7.55 58.23%
NAPS 2.49 2.44 2.32 2.31 2.31 2.30 2.25 7.01%
Adjusted Per Share Value based on latest NOSH - 245,261
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 135.46 118.98 101.30 87.08 81.83 86.70 95.66 26.18%
EPS 28.45 24.69 17.66 12.96 10.84 11.06 6.43 170.24%
DPS 14.54 14.54 12.15 12.15 7.34 7.34 7.38 57.35%
NAPS 2.41 2.3642 2.2495 2.2412 2.2422 2.2373 2.1912 6.56%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.09 2.00 1.88 1.88 1.90 1.83 1.80 -
P/RPS 1.49 1.63 1.80 2.09 2.25 2.05 1.83 -12.83%
P/EPS 7.11 7.85 10.32 14.07 17.01 16.09 27.28 -59.29%
EY 14.07 12.74 9.69 7.11 5.88 6.21 3.67 145.55%
DY 7.18 7.50 6.65 6.65 3.97 4.13 4.19 43.34%
P/NAPS 0.84 0.82 0.81 0.81 0.82 0.80 0.80 3.31%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 16/08/22 24/05/22 22/02/22 24/11/21 17/08/21 29/06/21 22/02/21 -
Price 1.94 2.08 1.91 1.87 1.92 1.82 1.81 -
P/RPS 1.39 1.69 1.83 2.08 2.28 2.04 1.84 -17.09%
P/EPS 6.60 8.16 10.49 14.00 17.19 16.00 27.43 -61.41%
EY 15.15 12.25 9.53 7.14 5.82 6.25 3.65 158.94%
DY 7.73 7.21 6.54 6.68 3.93 4.15 4.17 51.07%
P/NAPS 0.78 0.85 0.82 0.81 0.83 0.79 0.80 -1.67%

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