[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

3rd Qtr (31.12.2017)-20.02.2018.pdf

Latest QR

Upcoming QR

FIMACOR's Result

FIMACOR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	258,353	256,734	284,646	291,031	323,787	368,056	372,101	-21.57%
YoY %	0.63%	-9.81%	-2.19%	-10.12%	-12.03%	-1.09%	-	-
Horiz. %	69.43%	69.00%	76.50%	78.21%	87.02%	98.91%	100.00%	-
PBT	77,304	56,277	63,303	72,758	79,482	85,954	61,261	16.75%
YoY %	37.36%	-11.10%	-13.00%	-8.46%	-7.53%	40.31%	-	-
Horiz. %	126.19%	91.86%	103.33%	118.77%	129.74%	140.31%	100.00%	-
Tax	-17,326	-18,067	-21,092	-25,736	-26,818	-28,835	-26,254	-24.18%
YoY %	4.10%	14.34%	18.04%	4.03%	6.99%	-9.83%	-	-
Horiz. %	65.99%	68.82%	80.34%	98.03%	102.15%	109.83%	100.00%	-
NP	59,978	38,210	42,211	47,022	52,664	57,119	35,007	43.13%
YoY %	56.97%	-9.48%	-10.23%	-10.71%	-7.80%	63.16%	-	-
Horiz. %	171.33%	109.15%	120.58%	134.32%	150.44%	163.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,615	33,285	36,110	41,412	48,101	52,915	37,715	21.64%
YoY %	52.07%	-7.82%	-12.80%	-13.91%	-9.10%	40.30%	-	-
Horiz. %	134.20%	88.25%	95.74%	109.80%	127.54%	140.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.41%	32.10%	33.32%	35.37%	33.74%	33.55%	42.86%	-
YoY %	-30.19%	-3.66%	-5.80%	4.83%	0.57%	-21.72%	-	-
Horiz. %	52.29%	74.90%	77.74%	82.52%	78.72%	78.28%	100.00%	-
Total Cost	198,375	218,524	242,435	244,009	271,123	310,937	337,094	-29.75%
YoY %	-9.22%	-9.86%	-0.65%	-10.00%	-12.80%	-7.76%	-	-
Horiz. %	58.85%	64.83%	71.92%	72.39%	80.43%	92.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	565,778	556,418	547,332	542,591	547,414	569,118	561,946	0.45%
YoY %	1.68%	1.66%	0.87%	-0.88%	-3.81%	1.28%	-	-
Horiz. %	100.68%	99.02%	97.40%	96.56%	97.41%	101.28%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	18,204	18,204	18,204	30,267	30,267	42,208	30,267	-28.72%
YoY %	0.00%	0.00%	-39.86%	0.00%	-28.29%	39.45%	-	-
Horiz. %	60.14%	60.14%	60.14%	100.00%	100.00%	139.45%	100.00%	-
Div Payout %	35.97%	54.69%	50.41%	73.09%	62.93%	79.77%	80.25%	-
YoY %	-34.23%	8.49%	-31.03%	16.14%	-21.11%	-0.60%	-	-
Horiz. %	44.82%	68.15%	62.82%	91.08%	78.42%	99.40%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	565,778	556,418	547,332	542,591	547,414	569,118	561,946	0.45%
YoY %	1.68%	1.66%	0.87%	-0.88%	-3.81%	1.28%	-	-
Horiz. %	100.68%	99.02%	97.40%	96.56%	97.41%	101.28%	100.00%	-
NOSH	245,261	245,261	245,261	245,261	245,261	245,261	241,178	1.12%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	1.69%	-	-
Horiz. %	101.69%	101.69%	101.69%	101.69%	101.69%	101.69%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	23.22%	14.88%	14.83%	16.16%	16.27%	15.52%	9.41%	-
YoY %	56.05%	0.34%	-8.23%	-0.68%	4.83%	64.93%	-	-
Horiz. %	246.76%	158.13%	157.60%	171.73%	172.90%	164.93%	100.00%	-
ROE	8.95%	5.98%	6.60%	7.63%	8.79%	9.30%	6.71%	-
YoY %	49.67%	-9.39%	-13.50%	-13.20%	-5.48%	38.60%	-	-
Horiz. %	133.38%	89.12%	98.36%	113.71%	131.00%	138.60%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	107.31	106.58	118.05	120.68	134.27	152.62	154.28	-21.47%
YoY %	0.68%	-9.72%	-2.18%	-10.12%	-12.02%	-1.08%	-	-
Horiz. %	69.56%	69.08%	76.52%	78.22%	87.03%	98.92%	100.00%	-
EPS	21.02	13.82	14.98	17.17	19.95	21.94	15.64	21.76%
YoY %	52.10%	-7.74%	-12.75%	-13.93%	-9.07%	40.28%	-	-
Horiz. %	134.40%	88.36%	95.78%	109.78%	127.56%	140.28%	100.00%	-
DPS	7.55	7.55	7.55	12.55	12.55	17.50	12.55	-28.71%
YoY %	0.00%	0.00%	-39.84%	0.00%	-28.29%	39.44%	-	-
Horiz. %	60.16%	60.16%	60.16%	100.00%	100.00%	139.44%	100.00%	-
NAPS	2.35	2.31	2.27	2.25	2.27	2.36	2.33	0.57%
YoY %	1.73%	1.76%	0.89%	-0.88%	-3.81%	1.29%	-	-
Horiz. %	100.86%	99.14%	97.42%	96.57%	97.42%	101.29%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 245,261
RPS	105.34	104.68	116.06	118.66	132.02	150.07	151.72	-21.57%
YoY %	0.63%	-9.81%	-2.19%	-10.12%	-12.03%	-1.09%	-	-
Horiz. %	69.43%	69.00%	76.50%	78.21%	87.02%	98.91%	100.00%	-
EPS	20.64	13.57	14.72	16.88	19.61	21.57	15.38	21.64%
YoY %	52.10%	-7.81%	-12.80%	-13.92%	-9.09%	40.25%	-	-
Horiz. %	134.20%	88.23%	95.71%	109.75%	127.50%	140.25%	100.00%	-
DPS	7.42	7.42	7.42	12.34	12.34	17.21	12.34	-28.73%
YoY %	0.00%	0.00%	-39.87%	0.00%	-28.30%	39.47%	-	-
Horiz. %	60.13%	60.13%	60.13%	100.00%	100.00%	139.47%	100.00%	-
NAPS	2.3068	2.2687	2.2316	2.2123	2.232	2.3205	2.2912	0.45%
YoY %	1.68%	1.66%	0.87%	-0.88%	-3.81%	1.28%	-	-
Horiz. %	100.68%	99.02%	97.40%	96.56%	97.42%	101.28%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-5.95%	10.12%	-2.33%	8.18%	3.92%	5.52%	-	-
Horiz. %	120.00%	127.59%	115.86%	118.62%	109.66%	105.52%	100.00%	-
P/EPS	8.89	14.26	13.22	12.11	10.68	10.62	14.32	-27.20%
YoY %	-37.66%	7.87%	9.17%	13.39%	0.56%	-25.84%	-	-
Horiz. %	62.08%	99.58%	92.32%	84.57%	74.58%	74.16%	100.00%	-
EY	11.24	7.01	7.56	8.26	9.36	9.42	6.98	37.34%
YoY %	60.34%	-7.28%	-8.47%	-11.75%	-0.64%	34.96%	-	-
Horiz. %	161.03%	100.43%	108.31%	118.34%	134.10%	134.96%	100.00%	-
DY	4.04	3.83	3.81	6.03	5.89	7.51	5.60	-19.54%
YoY %	5.48%	0.52%	-36.82%	2.38%	-21.57%	34.11%	-	-
Horiz. %	72.14%	68.39%	68.04%	107.68%	105.18%	134.11%	100.00%	-
P/NAPS	0.80	0.85	0.87	0.92	0.94	0.99	0.96	-11.43%
YoY %	-5.88%	-2.30%	-5.43%	-2.13%	-5.05%	3.12%	-	-
Horiz. %	83.33%	88.54%	90.62%	95.83%	97.92%	103.12%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-12.83%	15.43%	-2.41%	3.75%	3.23%	6.90%	-	-
Horiz. %	112.41%	128.97%	111.72%	114.48%	110.34%	106.90%	100.00%	-
P/EPS	8.32	14.40	12.75	11.65	10.78	10.80	14.26	-30.15%
YoY %	-42.22%	12.94%	9.44%	8.07%	-0.19%	-24.26%	-	-
Horiz. %	58.35%	100.98%	89.41%	81.70%	75.60%	75.74%	100.00%	-
EY	12.01	6.94	7.84	8.59	9.28	9.26	7.01	43.13%
YoY %	73.05%	-11.48%	-8.73%	-7.44%	0.22%	32.10%	-	-
Horiz. %	171.33%	99.00%	111.84%	122.54%	132.38%	132.10%	100.00%	-
DY	4.31	3.79	3.95	6.28	5.84	7.38	5.63	-16.30%
YoY %	13.72%	-4.05%	-37.10%	7.53%	-20.87%	31.08%	-	-
Horiz. %	76.55%	67.32%	70.16%	111.55%	103.73%	131.08%	100.00%	-
P/NAPS	0.74	0.86	0.84	0.89	0.95	1.00	0.96	-15.91%
YoY %	-13.95%	2.38%	-5.62%	-6.32%	-5.00%	4.17%	-	-
Horiz. %	77.08%	89.58%	87.50%	92.71%	98.96%	104.17%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos