[FIMACOR] YoY Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 112.55%
YoY- -8.01%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 147,902 196,216 197,348 177,088 158,648 156,639 166,241 -1.92%
PBT 35,331 46,482 41,430 43,428 47,644 49,834 67,137 -10.13%
Tax -10,228 -12,731 -10,736 -10,301 -12,895 -12,124 -18,317 -9.24%
NP 25,103 33,751 30,694 33,127 34,749 37,710 48,820 -10.48%
-
NP to SH 21,931 31,976 27,756 30,448 33,099 35,235 43,833 -10.89%
-
Tax Rate 28.95% 27.39% 25.91% 23.72% 27.07% 24.33% 27.28% -
Total Cost 122,799 162,465 166,654 143,961 123,899 118,929 117,421 0.74%
-
Net Worth 547,414 574,361 545,465 482,790 466,749 465,884 420,867 4.47%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 120 12,066 12,067 4,023 12,071 12,069 12,070 -53.59%
Div Payout % 0.55% 37.74% 43.48% 13.21% 36.47% 34.25% 27.54% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 547,414 574,361 545,465 482,790 466,749 465,884 420,867 4.47%
NOSH 245,261 241,328 241,356 80,465 80,474 80,463 80,471 20.39%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 16.97% 17.20% 15.55% 18.71% 21.90% 24.07% 29.37% -
ROE 4.01% 5.57% 5.09% 6.31% 7.09% 7.56% 10.41% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 61.33 81.31 81.77 220.08 197.14 194.67 206.58 -18.30%
EPS 9.09 13.25 11.50 19.74 41.13 43.79 54.47 -25.78%
DPS 0.05 5.00 5.00 5.00 15.00 15.00 15.00 -61.31%
NAPS 2.27 2.38 2.26 6.00 5.80 5.79 5.23 -12.97%
Adjusted Per Share Value based on latest NOSH - 80,454
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 60.30 80.00 80.46 72.20 64.69 63.87 67.78 -1.92%
EPS 8.94 13.04 11.32 12.41 13.50 14.37 17.87 -10.89%
DPS 0.05 4.92 4.92 1.64 4.92 4.92 4.92 -53.42%
NAPS 2.232 2.3418 2.224 1.9685 1.9031 1.8995 1.716 4.47%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.13 2.17 2.30 8.96 6.14 5.91 5.22 -
P/RPS 3.47 2.67 2.81 4.07 3.11 3.04 2.53 5.40%
P/EPS 23.42 16.38 20.00 23.68 14.93 13.50 9.58 16.04%
EY 4.27 6.11 5.00 4.22 6.70 7.41 10.43 -13.81%
DY 0.02 2.30 2.17 0.56 2.44 2.54 2.87 -56.26%
P/NAPS 0.94 0.91 1.02 1.49 1.06 1.02 1.00 -1.02%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 23/11/16 25/11/15 20/11/14 26/11/13 28/11/12 22/11/11 -
Price 2.15 2.10 2.32 2.58 6.60 5.85 5.73 -
P/RPS 3.51 2.58 2.84 1.17 3.35 3.01 2.77 4.02%
P/EPS 23.64 15.85 20.17 6.82 16.05 13.36 10.52 14.43%
EY 4.23 6.31 4.96 14.67 6.23 7.49 9.51 -12.61%
DY 0.02 2.38 2.16 1.94 2.27 2.56 2.62 -55.59%
P/NAPS 0.95 0.88 1.03 0.43 1.14 1.01 1.10 -2.41%

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