[FIMACOR] YoY Quarter Result on 30-Sep-2013 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 37.03%
YoY- 8.19%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 113,018 88,907 83,025 82,527 83,732 75,195 72,616 7.64%
PBT 26,117 18,423 21,670 26,253 25,250 27,432 24,199 1.27%
Tax -7,380 -4,572 -4,309 -6,764 -6,255 -8,899 -6,066 3.31%
NP 18,737 13,851 17,361 19,489 18,995 18,533 18,133 0.54%
-
NP to SH 17,658 12,609 16,123 19,135 17,687 16,956 16,689 0.94%
-
Tax Rate 28.26% 24.82% 19.88% 25.76% 24.77% 32.44% 25.07% -
Total Cost 94,281 75,056 65,664 63,038 64,737 56,662 54,483 9.56%
-
Net Worth 574,126 545,906 482,724 466,707 465,913 420,882 352,448 8.46%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 12,061 12,077 4,022 12,070 12,070 12,071 8,046 6.97%
Div Payout % 68.31% 95.79% 24.95% 63.08% 68.24% 71.19% 48.22% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 574,126 545,906 482,724 466,707 465,913 420,882 352,448 8.46%
NOSH 241,229 241,551 80,454 80,466 80,468 80,474 80,467 20.05%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 16.58% 15.58% 20.91% 23.62% 22.69% 24.65% 24.97% -
ROE 3.08% 2.31% 3.34% 4.10% 3.80% 4.03% 4.74% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 46.85 36.81 103.20 102.56 104.06 93.44 90.24 -10.34%
EPS 7.32 5.22 10.45 23.78 21.98 21.07 20.74 -15.92%
DPS 5.00 5.00 5.00 15.00 15.00 15.00 10.00 -10.90%
NAPS 2.38 2.26 6.00 5.80 5.79 5.23 4.38 -9.65%
Adjusted Per Share Value based on latest NOSH - 80,466
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 46.08 36.25 33.85 33.65 34.14 30.66 29.61 7.64%
EPS 7.20 5.14 6.57 7.80 7.21 6.91 6.80 0.95%
DPS 4.92 4.92 1.64 4.92 4.92 4.92 3.28 6.98%
NAPS 2.3409 2.2258 1.9682 1.9029 1.8997 1.7161 1.437 8.46%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.17 2.30 8.96 6.14 5.91 5.22 4.64 -
P/RPS 4.63 6.25 8.68 5.99 5.68 5.59 5.14 -1.72%
P/EPS 29.64 44.06 44.71 25.82 26.89 24.77 22.37 4.79%
EY 3.37 2.27 2.24 3.87 3.72 4.04 4.47 -4.59%
DY 2.30 2.17 0.56 2.44 2.54 2.87 2.16 1.05%
P/NAPS 0.91 1.02 1.49 1.06 1.02 1.00 1.06 -2.50%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 20/11/14 26/11/13 28/11/12 22/11/11 28/10/10 -
Price 2.10 2.32 2.58 6.60 5.85 5.73 5.63 -
P/RPS 4.48 6.30 2.50 6.44 5.62 6.13 6.24 -5.36%
P/EPS 28.69 44.44 12.87 27.75 26.62 27.20 27.15 0.92%
EY 3.49 2.25 7.77 3.60 3.76 3.68 3.68 -0.87%
DY 2.38 2.16 1.94 2.27 2.56 2.62 1.78 4.95%
P/NAPS 0.88 1.03 0.43 1.14 1.01 1.10 1.29 -6.17%

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