[FIMACOR] YoY Annualized Quarter 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- 259.14%
YoY- 38.38%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 197,512 283,172 214,188 212,358 222,738 243,218 295,804 -6.50%
PBT 28,518 53,188 55,360 33,420 30,280 98,664 70,662 -14.02%
Tax -8,732 -14,752 -13,132 -7,184 -9,806 -12,924 -20,456 -13.22%
NP 19,786 38,436 42,228 26,236 20,474 85,740 50,206 -14.36%
-
NP to SH 14,596 32,612 33,558 24,250 20,308 72,872 43,862 -16.74%
-
Tax Rate 30.62% 27.74% 23.72% 21.50% 32.38% 13.10% 28.95% -
Total Cost 177,726 244,736 171,960 186,122 202,264 157,478 245,598 -5.24%
-
Net Worth 571,497 574,443 549,690 545,075 568,897 565,778 547,414 0.71%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 23,713 237 23,796 239 240 240 241 114.78%
Div Payout % 162.47% 0.73% 70.91% 0.99% 1.18% 0.33% 0.55% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 571,497 574,443 549,690 545,075 568,897 565,778 547,414 0.71%
NOSH 245,261 245,261 245,261 245,261 245,261 245,261 245,261 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 10.02% 13.57% 19.72% 12.35% 9.19% 35.25% 16.97% -
ROE 2.55% 5.68% 6.10% 4.45% 3.57% 12.88% 8.01% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 83.29 119.29 90.01 88.83 92.79 101.02 122.66 -6.24%
EPS 6.16 13.74 14.10 10.14 8.46 30.26 18.18 -16.49%
DPS 10.00 0.10 10.00 0.10 0.10 0.10 0.10 115.36%
NAPS 2.41 2.42 2.31 2.28 2.37 2.35 2.27 1.00%
Adjusted Per Share Value based on latest NOSH - 245,261
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 80.53 115.46 87.33 86.58 90.82 99.17 120.61 -6.50%
EPS 5.95 13.30 13.68 9.89 8.28 29.71 17.88 -16.74%
DPS 9.67 0.10 9.70 0.10 0.10 0.10 0.10 114.16%
NAPS 2.3302 2.3422 2.2412 2.2224 2.3196 2.3068 2.232 0.71%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.78 1.87 1.88 1.51 1.78 1.87 2.13 -
P/RPS 2.14 1.57 2.09 1.70 1.92 1.85 1.74 3.50%
P/EPS 28.92 13.61 13.33 14.89 21.04 6.18 11.71 16.25%
EY 3.46 7.35 7.50 6.72 4.75 16.19 8.54 -13.97%
DY 5.62 0.05 5.32 0.07 0.06 0.05 0.05 119.60%
P/NAPS 0.74 0.77 0.81 0.66 0.75 0.80 0.94 -3.90%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 22/11/22 24/11/21 12/11/20 21/11/19 22/11/18 22/11/17 -
Price 1.80 1.99 1.87 1.53 1.75 1.75 2.15 -
P/RPS 2.16 1.67 2.08 1.72 1.89 1.73 1.75 3.56%
P/EPS 29.24 14.48 13.26 15.08 20.69 5.78 11.82 16.28%
EY 3.42 6.90 7.54 6.63 4.83 17.30 8.46 -14.00%
DY 5.56 0.05 5.35 0.07 0.06 0.06 0.05 119.21%
P/NAPS 0.75 0.82 0.81 0.67 0.74 0.74 0.95 -3.86%

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