[FIMACOR] YoY TTM Result on 30-Jun-2011 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 4.97%
YoY- 22.18%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 366,324 308,359 282,035 308,481 297,475 222,253 200,509 10.56%
PBT 101,613 85,646 92,384 117,777 100,813 61,840 54,637 10.88%
Tax -29,113 -27,202 -25,039 -27,658 -28,022 -1,589 -13,170 14.12%
NP 72,500 58,444 67,345 90,119 72,791 60,251 41,467 9.75%
-
NP to SH 68,061 54,645 62,578 83,434 68,286 58,458 38,577 9.91%
-
Tax Rate 28.65% 31.76% 27.10% 23.48% 27.80% 2.57% 24.10% -
Total Cost 293,824 249,915 214,690 218,362 224,684 162,002 159,042 10.76%
-
Net Worth 482,865 482,100 453,785 409,592 338,824 271,262 223,966 13.65%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 28,166 30,987 28,163 24,142 16,092 13,754 13,034 13.69%
Div Payout % 41.38% 56.71% 45.01% 28.94% 23.57% 23.53% 33.79% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 482,865 482,100 453,785 409,592 338,824 271,262 223,966 13.65%
NOSH 80,477 80,484 80,458 80,470 80,480 80,493 81,147 -0.13%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 19.79% 18.95% 23.88% 29.21% 24.47% 27.11% 20.68% -
ROE 14.10% 11.33% 13.79% 20.37% 20.15% 21.55% 17.22% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 455.19 383.13 350.53 383.35 369.62 276.11 247.09 10.71%
EPS 84.57 67.90 77.78 103.68 84.85 72.62 47.54 10.07%
DPS 35.00 38.50 35.00 30.00 20.00 17.00 16.00 13.92%
NAPS 6.00 5.99 5.64 5.09 4.21 3.37 2.76 13.81%
Adjusted Per Share Value based on latest NOSH - 80,470
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 149.36 125.73 114.99 125.78 121.29 90.62 81.75 10.56%
EPS 27.75 22.28 25.51 34.02 27.84 23.84 15.73 9.91%
DPS 11.48 12.63 11.48 9.84 6.56 5.61 5.31 13.70%
NAPS 1.9688 1.9657 1.8502 1.67 1.3815 1.106 0.9132 13.65%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 9.20 5.79 6.11 6.11 4.15 2.70 2.20 -
P/RPS 2.02 1.51 1.74 1.59 1.12 0.98 0.89 14.63%
P/EPS 10.88 8.53 7.86 5.89 4.89 3.72 4.63 15.29%
EY 9.19 11.73 12.73 16.97 20.45 26.90 21.61 -13.27%
DY 3.80 6.65 5.73 4.91 4.82 6.30 7.27 -10.24%
P/NAPS 1.53 0.97 1.08 1.20 0.99 0.80 0.80 11.40%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/08/14 27/08/13 29/08/12 15/08/11 23/08/10 19/08/09 20/08/08 -
Price 9.10 6.00 6.34 5.57 4.45 2.88 2.17 -
P/RPS 2.00 1.57 1.81 1.45 1.20 1.04 0.88 14.65%
P/EPS 10.76 8.84 8.15 5.37 5.24 3.97 4.56 15.37%
EY 9.29 11.32 12.27 18.61 19.07 25.22 21.91 -13.31%
DY 3.85 6.42 5.52 5.39 4.49 5.90 7.37 -10.25%
P/NAPS 1.52 1.00 1.12 1.09 1.06 0.85 0.79 11.51%

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