[FIMACOR] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
20-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -13.91%
YoY- -29.74%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 258,353 256,734 284,646 291,031 323,787 368,056 372,101 -21.57%
PBT 77,304 56,277 63,303 72,758 79,482 85,954 61,261 16.75%
Tax -17,326 -18,067 -21,092 -25,736 -26,818 -28,835 -26,254 -24.18%
NP 59,978 38,210 42,211 47,022 52,664 57,119 35,007 43.13%
-
NP to SH 50,615 33,285 36,110 41,412 48,101 52,915 37,715 21.64%
-
Tax Rate 22.41% 32.10% 33.32% 35.37% 33.74% 33.55% 42.86% -
Total Cost 198,375 218,524 242,435 244,009 271,123 310,937 337,094 -29.75%
-
Net Worth 565,778 556,418 547,332 542,591 547,414 569,118 561,946 0.45%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 18,204 18,204 18,204 30,267 30,267 42,208 30,267 -28.72%
Div Payout % 35.97% 54.69% 50.41% 73.09% 62.93% 79.77% 80.25% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 565,778 556,418 547,332 542,591 547,414 569,118 561,946 0.45%
NOSH 245,261 245,261 245,261 245,261 245,261 245,261 241,178 1.12%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 23.22% 14.88% 14.83% 16.16% 16.27% 15.52% 9.41% -
ROE 8.95% 5.98% 6.60% 7.63% 8.79% 9.30% 6.71% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 107.31 106.58 118.05 120.68 134.27 152.62 154.28 -21.47%
EPS 21.02 13.82 14.98 17.17 19.95 21.94 15.64 21.76%
DPS 7.55 7.55 7.55 12.55 12.55 17.50 12.55 -28.71%
NAPS 2.35 2.31 2.27 2.25 2.27 2.36 2.33 0.57%
Adjusted Per Share Value based on latest NOSH - 245,261
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 105.34 104.68 116.06 118.66 132.02 150.07 151.72 -21.57%
EPS 20.64 13.57 14.72 16.88 19.61 21.57 15.38 21.64%
DPS 7.42 7.42 7.42 12.34 12.34 17.21 12.34 -28.73%
NAPS 2.3068 2.2687 2.2316 2.2123 2.232 2.3205 2.2912 0.45%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.87 1.97 1.98 2.08 2.13 2.33 2.24 -
P/RPS 1.74 1.85 1.68 1.72 1.59 1.53 1.45 12.91%
P/EPS 8.89 14.26 13.22 12.11 10.68 10.62 14.32 -27.20%
EY 11.24 7.01 7.56 8.26 9.36 9.42 6.98 37.34%
DY 4.04 3.83 3.81 6.03 5.89 7.51 5.60 -19.54%
P/NAPS 0.80 0.85 0.87 0.92 0.94 0.99 0.96 -11.43%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 20/08/18 30/05/18 20/02/18 22/11/17 22/08/17 24/05/17 -
Price 1.75 1.99 1.91 2.00 2.15 2.37 2.23 -
P/RPS 1.63 1.87 1.62 1.66 1.60 1.55 1.45 8.10%
P/EPS 8.32 14.40 12.75 11.65 10.78 10.80 14.26 -30.15%
EY 12.01 6.94 7.84 8.59 9.28 9.26 7.01 43.13%
DY 4.31 3.79 3.95 6.28 5.84 7.38 5.63 -16.30%
P/NAPS 0.74 0.86 0.84 0.89 0.95 1.00 0.96 -15.91%

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