[FIMACOR] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -6.16%
YoY- -12.68%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 349,964 392,392 366,324 308,359 282,035 308,481 297,475 2.74%
PBT 74,658 89,076 101,613 85,646 92,384 117,777 100,813 -4.87%
Tax -21,615 -27,694 -29,113 -27,202 -25,039 -27,658 -28,022 -4.23%
NP 53,043 61,382 72,500 58,444 67,345 90,119 72,791 -5.13%
-
NP to SH 50,453 56,583 68,061 54,645 62,578 83,434 68,286 -4.91%
-
Tax Rate 28.95% 31.09% 28.65% 31.76% 27.10% 23.48% 27.80% -
Total Cost 296,921 331,010 293,824 249,915 214,690 218,362 224,684 4.75%
-
Net Worth 569,822 545,968 482,865 482,100 453,785 409,592 338,824 9.04%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 48,258 25,139 28,166 30,987 28,163 24,142 16,092 20.06%
Div Payout % 95.65% 44.43% 41.38% 56.71% 45.01% 28.94% 23.57% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 569,822 545,968 482,865 482,100 453,785 409,592 338,824 9.04%
NOSH 241,450 241,578 80,477 80,484 80,458 80,470 80,480 20.07%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 15.16% 15.64% 19.79% 18.95% 23.88% 29.21% 24.47% -
ROE 8.85% 10.36% 14.10% 11.33% 13.79% 20.37% 20.15% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 144.94 162.43 455.19 383.13 350.53 383.35 369.62 -14.43%
EPS 20.90 23.42 84.57 67.90 77.78 103.68 84.85 -20.80%
DPS 20.00 10.41 35.00 38.50 35.00 30.00 20.00 0.00%
NAPS 2.36 2.26 6.00 5.99 5.64 5.09 4.21 -9.18%
Adjusted Per Share Value based on latest NOSH - 80,484
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 142.69 159.99 149.36 125.73 114.99 125.78 121.29 2.74%
EPS 20.57 23.07 27.75 22.28 25.51 34.02 27.84 -4.91%
DPS 19.68 10.25 11.48 12.63 11.48 9.84 6.56 20.07%
NAPS 2.3233 2.2261 1.9688 1.9657 1.8502 1.67 1.3815 9.04%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.20 2.44 9.20 5.79 6.11 6.11 4.15 -
P/RPS 1.52 1.50 2.02 1.51 1.74 1.59 1.12 5.21%
P/EPS 10.53 10.42 10.88 8.53 7.86 5.89 4.89 13.62%
EY 9.50 9.60 9.19 11.73 12.73 16.97 20.45 -11.98%
DY 9.09 4.26 3.80 6.65 5.73 4.91 4.82 11.14%
P/NAPS 0.93 1.08 1.53 0.97 1.08 1.20 0.99 -1.03%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 25/08/15 21/08/14 27/08/13 29/08/12 15/08/11 23/08/10 -
Price 2.31 2.13 9.10 6.00 6.34 5.57 4.45 -
P/RPS 1.59 1.31 2.00 1.57 1.81 1.45 1.20 4.79%
P/EPS 11.05 9.09 10.76 8.84 8.15 5.37 5.24 13.22%
EY 9.05 11.00 9.29 11.32 12.27 18.61 19.07 -11.67%
DY 8.66 4.89 3.85 6.42 5.52 5.39 4.49 11.55%
P/NAPS 0.98 0.94 1.52 1.00 1.12 1.09 1.06 -1.29%

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