[FIMACOR] YoY Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 30.93%
YoY- 96.38%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 203,793 281,860 266,458 218,725 230,088 233,277 280,406 -5.17%
PBT 27,842 59,826 76,024 31,156 26,044 92,238 66,628 -13.52%
Tax -8,770 -15,685 -20,402 -6,573 -8,706 -15,362 -19,672 -12.59%
NP 19,072 44,141 55,621 24,582 17,337 76,876 46,956 -13.93%
-
NP to SH 13,521 37,913 43,936 22,373 17,121 66,102 41,118 -16.91%
-
Tax Rate 31.50% 26.22% 26.84% 21.10% 33.43% 16.65% 29.53% -
Total Cost 184,721 237,718 210,837 194,142 212,750 156,401 233,450 -3.82%
-
Net Worth 559,614 569,628 551,717 537,424 556,616 570,194 542,591 0.51%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - 16,076 -
Div Payout % - - - - - - 39.10% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 559,614 569,628 551,717 537,424 556,616 570,194 542,591 0.51%
NOSH 245,261 245,261 245,261 245,261 245,261 245,261 245,261 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 9.36% 15.66% 20.87% 11.24% 7.54% 32.95% 16.75% -
ROE 2.42% 6.66% 7.96% 4.16% 3.08% 11.59% 7.58% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 85.94 118.76 112.05 91.57 95.90 96.96 116.28 -4.91%
EPS 5.71 15.97 18.48 9.37 7.13 27.48 16.80 -16.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
NAPS 2.36 2.40 2.32 2.25 2.32 2.37 2.25 0.79%
Adjusted Per Share Value based on latest NOSH - 245,261
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 83.09 114.92 108.64 89.18 93.81 95.11 114.33 -5.17%
EPS 5.51 15.46 17.91 9.12 6.98 26.95 16.77 -16.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.55 -
NAPS 2.2817 2.3225 2.2495 2.1912 2.2695 2.3248 2.2123 0.51%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.78 1.92 1.88 1.80 1.77 1.78 2.08 -
P/RPS 2.07 1.62 1.68 1.97 1.85 1.84 1.79 2.45%
P/EPS 31.22 12.02 10.18 19.22 24.80 6.48 12.20 16.94%
EY 3.20 8.32 9.83 5.20 4.03 15.44 8.20 -14.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.21 -
P/NAPS 0.75 0.80 0.81 0.80 0.76 0.75 0.92 -3.34%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 22/02/23 22/02/22 22/02/21 20/02/20 22/02/19 20/02/18 -
Price 1.80 2.00 1.91 1.81 1.69 1.88 2.00 -
P/RPS 2.09 1.68 1.70 1.98 1.76 1.94 1.72 3.29%
P/EPS 31.57 12.52 10.34 19.32 23.68 6.84 11.73 17.93%
EY 3.17 7.99 9.67 5.18 4.22 14.61 8.53 -15.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
P/NAPS 0.76 0.83 0.82 0.80 0.73 0.79 0.89 -2.59%

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