[FIMACOR] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 2.63%
YoY- 16.27%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 382,212 366,822 366,324 348,382 324,379 307,154 308,359 15.34%
PBT 89,076 97,030 101,613 101,246 100,744 86,649 85,646 2.64%
Tax -24,986 -26,658 -29,113 -29,252 -31,607 -27,711 -27,202 -5.49%
NP 64,090 70,372 72,500 71,994 69,137 58,938 58,444 6.32%
-
NP to SH 58,314 65,049 68,061 67,700 65,963 56,093 54,645 4.41%
-
Tax Rate 28.05% 27.47% 28.65% 28.89% 31.37% 31.98% 31.76% -
Total Cost 318,122 296,450 293,824 276,388 255,242 248,216 249,915 17.40%
-
Net Worth 294,944 482,724 482,865 402,414 475,520 466,707 482,100 -27.86%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 20,119 20,119 28,166 28,166 30,986 30,986 30,987 -24.95%
Div Payout % 34.50% 30.93% 41.38% 41.61% 46.98% 55.24% 56.71% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 294,944 482,724 482,865 402,414 475,520 466,707 482,100 -27.86%
NOSH 147,472 80,454 80,477 80,482 80,460 80,466 80,484 49.57%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 16.77% 19.18% 19.79% 20.67% 21.31% 19.19% 18.95% -
ROE 19.77% 13.48% 14.10% 16.82% 13.87% 12.02% 11.33% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 259.18 455.94 455.19 432.86 403.15 381.72 383.13 -22.88%
EPS 39.54 80.85 84.57 84.12 81.98 69.71 67.90 -30.19%
DPS 13.64 25.00 35.00 35.00 38.50 38.50 38.50 -49.83%
NAPS 2.00 6.00 6.00 5.00 5.91 5.80 5.99 -51.77%
Adjusted Per Share Value based on latest NOSH - 80,482
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 155.84 149.56 149.36 142.05 132.26 125.24 125.73 15.34%
EPS 23.78 26.52 27.75 27.60 26.90 22.87 22.28 4.42%
DPS 8.20 8.20 11.48 11.48 12.63 12.63 12.63 -24.96%
NAPS 1.2026 1.9682 1.9688 1.6408 1.9388 1.9029 1.9657 -27.86%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.42 8.96 9.20 8.15 6.20 6.14 5.79 -
P/RPS 0.93 1.97 2.02 1.88 1.54 1.61 1.51 -27.54%
P/EPS 6.12 11.08 10.88 9.69 7.56 8.81 8.53 -19.80%
EY 16.34 9.02 9.19 10.32 13.22 11.35 11.73 24.65%
DY 5.64 2.79 3.80 4.29 6.21 6.27 6.65 -10.37%
P/NAPS 1.21 1.49 1.53 1.63 1.05 1.06 0.97 15.83%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 20/11/14 21/08/14 22/05/14 20/02/14 26/11/13 27/08/13 -
Price 2.51 2.58 9.10 8.45 6.42 6.60 6.00 -
P/RPS 0.97 0.57 2.00 1.95 1.59 1.73 1.57 -27.39%
P/EPS 6.35 3.19 10.76 10.05 7.83 9.47 8.84 -19.74%
EY 15.75 31.34 9.29 9.95 12.77 10.56 11.32 24.55%
DY 5.44 9.69 3.85 4.14 6.00 5.83 6.42 -10.42%
P/NAPS 1.26 0.43 1.52 1.69 1.09 1.14 1.00 16.60%

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