[FIMACOR] YoY Cumulative 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- 96.39%
YoY- 96.38%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 152,845 211,395 199,844 164,044 172,566 174,958 210,305 -5.17%
PBT 20,882 44,870 57,018 23,367 19,533 69,179 49,971 -13.52%
Tax -6,578 -11,764 -15,302 -4,930 -6,530 -11,522 -14,754 -12.59%
NP 14,304 33,106 41,716 18,437 13,003 57,657 35,217 -13.93%
-
NP to SH 10,141 28,435 32,952 16,780 12,841 49,577 30,839 -16.91%
-
Tax Rate 31.50% 26.22% 26.84% 21.10% 33.43% 16.66% 29.53% -
Total Cost 138,541 178,289 158,128 145,607 159,563 117,301 175,088 -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 - - - - - - 12,057 -
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 1.81% 4.99% 5.97% 3.12% 2.31% 8.69% 5.68% -
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 64.46 89.07 84.04 68.68 71.93 72.72 87.21 -4.91%
EPS 4.28 11.98 13.86 7.03 5.35 20.61 12.60 -16.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
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 62.32 86.19 81.48 66.89 70.36 71.34 85.75 -5.17%
EPS 4.13 11.59 13.44 6.84 5.24 20.21 12.57 -16.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.92 -
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 2.76 2.16 2.24 2.62 2.46 2.45 2.39 2.42%
P/EPS 41.62 16.03 13.57 25.62 33.07 8.64 16.26 16.94%
EY 2.40 6.24 7.37 3.90 3.02 11.58 6.15 -14.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.40 -
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 2.79 2.25 2.27 2.64 2.35 2.59 2.29 3.34%
P/EPS 42.09 16.69 13.78 25.76 31.58 9.12 15.64 17.93%
EY 2.38 5.99 7.25 3.88 3.17 10.96 6.39 -15.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
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