[FIMACOR] YoY Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 83.24%
YoY- -8.84%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 121,609 147,902 196,216 197,348 177,088 158,648 156,639 -4.12%
PBT 49,332 35,331 46,482 41,430 43,428 47,644 49,834 -0.16%
Tax -6,462 -10,228 -12,731 -10,736 -10,301 -12,895 -12,124 -9.95%
NP 42,870 25,103 33,751 30,694 33,127 34,749 37,710 2.15%
-
NP to SH 36,436 21,931 31,976 27,756 30,448 33,099 35,235 0.55%
-
Tax Rate 13.10% 28.95% 27.39% 25.91% 23.72% 27.07% 24.33% -
Total Cost 78,739 122,799 162,465 166,654 143,961 123,899 118,929 -6.63%
-
Net Worth 565,778 547,414 574,361 545,465 482,790 466,749 465,884 3.28%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 120 120 12,066 12,067 4,023 12,071 12,069 -53.61%
Div Payout % 0.33% 0.55% 37.74% 43.48% 13.21% 36.47% 34.25% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 565,778 547,414 574,361 545,465 482,790 466,749 465,884 3.28%
NOSH 245,261 245,261 241,328 241,356 80,465 80,474 80,463 20.40%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 35.25% 16.97% 17.20% 15.55% 18.71% 21.90% 24.07% -
ROE 6.44% 4.01% 5.57% 5.09% 6.31% 7.09% 7.56% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 50.51 61.33 81.31 81.77 220.08 197.14 194.67 -20.12%
EPS 15.13 9.09 13.25 11.50 19.74 41.13 43.79 -16.22%
DPS 0.05 0.05 5.00 5.00 5.00 15.00 15.00 -61.33%
NAPS 2.35 2.27 2.38 2.26 6.00 5.80 5.79 -13.94%
Adjusted Per Share Value based on latest NOSH - 241,551
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 49.58 60.30 80.00 80.46 72.20 64.69 63.87 -4.13%
EPS 14.86 8.94 13.04 11.32 12.41 13.50 14.37 0.56%
DPS 0.05 0.05 4.92 4.92 1.64 4.92 4.92 -53.44%
NAPS 2.3068 2.232 2.3418 2.224 1.9685 1.9031 1.8995 3.28%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.87 2.13 2.17 2.30 8.96 6.14 5.91 -
P/RPS 3.70 3.47 2.67 2.81 4.07 3.11 3.04 3.32%
P/EPS 12.36 23.42 16.38 20.00 23.68 14.93 13.50 -1.45%
EY 8.09 4.27 6.11 5.00 4.22 6.70 7.41 1.47%
DY 0.03 0.02 2.30 2.17 0.56 2.44 2.54 -52.26%
P/NAPS 0.80 0.94 0.91 1.02 1.49 1.06 1.02 -3.96%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 22/11/17 23/11/16 25/11/15 20/11/14 26/11/13 28/11/12 -
Price 1.75 2.15 2.10 2.32 2.58 6.60 5.85 -
P/RPS 3.46 3.51 2.58 2.84 1.17 3.35 3.01 2.34%
P/EPS 11.56 23.64 15.85 20.17 6.82 16.05 13.36 -2.38%
EY 8.65 4.23 6.31 4.96 14.67 6.23 7.49 2.42%
DY 0.03 0.02 2.38 2.16 1.94 2.27 2.56 -52.32%
P/NAPS 0.74 0.95 0.88 1.03 0.43 1.14 1.01 -5.04%

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