[FIMACOR] YoY Quarter Result on 31-Dec-2012 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -19.42%
YoY- 25.88%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 92,415 105,220 89,830 72,605 66,636 75,422 75,387 3.45%
PBT 15,823 25,343 33,297 19,202 16,678 33,734 29,311 -9.76%
Tax -3,885 -6,468 -8,140 -4,244 -4,394 -8,499 -6,694 -8.66%
NP 11,938 18,875 25,157 14,958 12,284 25,235 22,617 -10.09%
-
NP to SH 11,707 17,387 24,122 14,252 11,322 23,241 20,171 -8.66%
-
Tax Rate 24.55% 25.52% 24.45% 22.10% 26.35% 25.19% 22.84% -
Total Cost 80,477 86,345 64,673 57,647 54,352 50,187 52,770 7.28%
-
Net Worth 545,522 309,692 475,520 457,898 420,853 361,329 301,840 10.36%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 545,522 309,692 475,520 457,898 420,853 361,329 301,840 10.36%
NOSH 241,381 147,472 80,460 80,474 80,469 80,474 80,490 20.07%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 12.92% 17.94% 28.01% 20.60% 18.43% 33.46% 30.00% -
ROE 2.15% 5.61% 5.07% 3.11% 2.69% 6.43% 6.68% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 38.29 71.35 111.65 90.22 82.81 93.72 93.66 -13.84%
EPS 4.85 11.79 29.98 17.71 14.07 28.88 25.06 -23.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.10 5.91 5.69 5.23 4.49 3.75 -8.08%
Adjusted Per Share Value based on latest NOSH - 80,474
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 37.68 42.90 36.63 29.60 27.17 30.75 30.74 3.44%
EPS 4.77 7.09 9.84 5.81 4.62 9.48 8.22 -8.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2243 1.2627 1.9388 1.867 1.7159 1.4732 1.2307 10.36%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.28 2.42 6.20 5.94 5.80 6.45 3.10 -
P/RPS 5.96 3.39 5.55 6.58 7.00 6.88 3.31 10.29%
P/EPS 47.01 20.53 20.68 33.54 41.22 22.33 12.37 24.90%
EY 2.13 4.87 4.84 2.98 2.43 4.48 8.08 -19.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.15 1.05 1.04 1.11 1.44 0.83 3.32%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 24/02/15 20/02/14 26/02/13 21/02/12 21/02/11 24/02/10 -
Price 2.20 2.51 6.42 5.74 6.75 6.35 3.22 -
P/RPS 5.75 3.52 5.75 6.36 8.15 6.78 3.44 8.93%
P/EPS 45.36 21.29 21.41 32.41 47.97 21.99 12.85 23.38%
EY 2.20 4.70 4.67 3.09 2.08 4.55 7.78 -18.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.20 1.09 1.01 1.29 1.41 0.86 2.02%

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