[FIMACOR] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -2.39%
YoY- -34.71%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 433,764 376,252 304,484 291,628 364,184 324,176 250,716 9.56%
PBT 92,028 87,032 85,564 98,336 158,820 133,976 85,320 1.26%
Tax -24,656 -23,968 -24,524 -23,476 -37,672 -34,276 -18,504 4.89%
NP 67,372 63,064 61,040 74,860 121,148 99,700 66,816 0.13%
-
NP to SH 60,588 57,300 55,856 70,192 107,508 91,716 61,336 -0.20%
-
Tax Rate 26.79% 27.54% 28.66% 23.87% 23.72% 25.58% 21.69% -
Total Cost 366,392 313,188 243,444 216,768 243,036 224,476 183,900 12.16%
-
Net Worth 545,968 497,351 482,100 453,785 409,592 338,824 271,262 12.35%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 545,968 497,351 482,100 453,785 409,592 338,824 271,262 12.35%
NOSH 241,578 80,477 80,484 80,458 80,470 80,480 80,493 20.09%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 15.53% 16.76% 20.05% 25.67% 33.27% 30.75% 26.65% -
ROE 11.10% 11.52% 11.59% 15.47% 26.25% 27.07% 22.61% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 179.55 467.52 378.32 362.46 452.57 402.80 311.47 -8.76%
EPS 25.08 71.20 69.40 87.24 133.60 113.96 76.20 -16.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 6.18 5.99 5.64 5.09 4.21 3.37 -6.43%
Adjusted Per Share Value based on latest NOSH - 80,458
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 176.86 153.41 124.15 118.91 148.49 132.18 102.22 9.56%
EPS 24.70 23.36 22.77 28.62 43.83 37.40 25.01 -0.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2261 2.0278 1.9657 1.8502 1.67 1.3815 1.106 12.35%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.44 9.20 5.79 6.11 6.11 4.15 2.70 -
P/RPS 1.36 1.97 1.53 1.69 1.35 1.03 0.87 7.72%
P/EPS 9.73 12.92 8.34 7.00 4.57 3.64 3.54 18.34%
EY 10.28 7.74 11.99 14.28 21.87 27.46 28.22 -15.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.49 0.97 1.08 1.20 0.99 0.80 5.12%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 21/08/14 27/08/13 29/08/12 15/08/11 23/08/10 19/08/09 -
Price 2.13 9.10 6.00 6.34 5.57 4.45 2.88 -
P/RPS 1.19 1.95 1.59 1.75 1.23 1.10 0.92 4.38%
P/EPS 8.49 12.78 8.65 7.27 4.17 3.90 3.78 14.43%
EY 11.77 7.82 11.57 13.76 23.99 25.61 26.46 -12.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.47 1.00 1.12 1.09 1.06 0.85 1.69%

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