[FIMACOR] YoY Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 30.37%
YoY- -9.54%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 378,014 348,382 305,145 300,174 298,479 279,110 223,465 9.15%
PBT 87,827 101,246 88,839 107,505 111,566 88,649 62,093 5.94%
Tax -27,522 -29,252 -26,940 -28,588 -26,809 -24,079 -2,612 48.03%
NP 60,305 71,994 61,899 78,917 84,757 64,570 59,481 0.22%
-
NP to SH 55,761 67,700 58,229 71,907 79,486 60,691 57,130 -0.40%
-
Tax Rate 31.34% 28.89% 30.32% 26.59% 24.03% 27.16% 4.21% -
Total Cost 317,709 276,388 243,246 221,257 213,722 214,540 163,984 11.64%
-
Net Worth 309,716 489,260 466,733 435,336 380,612 315,445 246,458 3.87%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 35,195 28,164 12,070 28,164 24,140 16,094 13,737 16.96%
Div Payout % 63.12% 41.60% 20.73% 39.17% 30.37% 26.52% 24.05% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 309,716 489,260 466,733 435,336 380,612 315,445 246,458 3.87%
NOSH 241,362 80,470 80,471 80,468 80,467 80,470 80,806 19.99%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 15.95% 20.67% 20.29% 26.29% 28.40% 23.13% 26.62% -
ROE 18.00% 13.84% 12.48% 16.52% 20.88% 19.24% 23.18% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 268.51 432.93 379.20 373.03 370.93 346.85 276.54 -0.48%
EPS 36.15 84.13 72.36 89.36 98.78 75.42 70.70 -10.57%
DPS 25.00 35.00 15.00 35.00 30.00 20.00 17.00 6.63%
NAPS 2.20 6.08 5.80 5.41 4.73 3.92 3.05 -5.29%
Adjusted Per Share Value based on latest NOSH - 80,461
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 154.13 142.05 124.42 122.39 121.70 113.80 91.11 9.15%
EPS 22.74 27.60 23.74 29.32 32.41 24.75 23.29 -0.39%
DPS 14.35 11.48 4.92 11.48 9.84 6.56 5.60 16.97%
NAPS 1.2628 1.9949 1.903 1.775 1.5519 1.2862 1.0049 3.87%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.53 8.15 5.80 6.11 5.90 4.50 2.40 -
P/RPS 0.94 1.88 1.53 1.64 1.59 1.30 0.87 1.29%
P/EPS 6.39 9.69 8.02 6.84 5.97 5.97 3.39 11.13%
EY 15.66 10.32 12.48 14.63 16.74 16.76 29.46 -9.99%
DY 9.88 4.29 2.59 5.73 5.08 4.44 7.08 5.70%
P/NAPS 1.15 1.34 1.00 1.13 1.25 1.15 0.79 6.45%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 22/05/14 23/05/13 16/05/12 24/05/11 24/05/10 25/05/09 -
Price 2.64 8.45 6.06 5.95 6.40 4.50 2.22 -
P/RPS 0.98 1.95 1.60 1.60 1.73 1.30 0.80 3.43%
P/EPS 6.67 10.04 8.37 6.66 6.48 5.97 3.14 13.37%
EY 15.00 9.96 11.94 15.02 15.43 16.76 31.85 -11.78%
DY 9.47 4.14 2.48 5.88 4.69 4.44 7.66 3.59%
P/NAPS 1.20 1.39 1.04 1.10 1.35 1.15 0.73 8.63%

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