[FIMACOR] YoY TTM Result on 30-Jun-2014 [#1]

Stock

[FIMACOR] FIMA CORPORATION BHD

Announcement Date

21-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Mar-2015

Quarter

30-Jun-2014 [#1]

Profit Trend

QoQ- 0.53%

YoY- 24.55%

Quarter Report

Qtr 06.14 (1st qtr 2014-15).pdf

Latest QR

Upcoming QR

FIMACOR's Result

FIMACOR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	368,056	349,964	392,392	366,324	308,359	282,035	308,481	2.98%
YoY %	5.17%	-10.81%	7.12%	18.80%	9.33%	-8.57%	-	-
Horiz. %	119.31%	113.45%	127.20%	118.75%	99.96%	91.43%	100.00%	-
PBT	85,954	74,658	89,076	101,613	85,646	92,384	117,777	-5.10%
YoY %	15.13%	-16.19%	-12.34%	18.64%	-7.29%	-21.56%	-	-
Horiz. %	72.98%	63.39%	75.63%	86.28%	72.72%	78.44%	100.00%	-
Tax	-28,835	-21,615	-27,694	-29,113	-27,202	-25,039	-27,658	0.69%
YoY %	-33.40%	21.95%	4.87%	-7.03%	-8.64%	9.47%	-	-
Horiz. %	104.26%	78.15%	100.13%	105.26%	98.35%	90.53%	100.00%	-
NP	57,119	53,043	61,382	72,500	58,444	67,345	90,119	-7.31%
YoY %	7.68%	-13.59%	-15.34%	24.05%	-13.22%	-25.27%	-	-
Horiz. %	63.38%	58.86%	68.11%	80.45%	64.85%	74.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,915	50,453	56,583	68,061	54,645	62,578	83,434	-7.30%
YoY %	4.88%	-10.83%	-16.86%	24.55%	-12.68%	-25.00%	-	-
Horiz. %	63.42%	60.47%	67.82%	81.57%	65.49%	75.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.55%	28.95%	31.09%	28.65%	31.76%	27.10%	23.48%	-
YoY %	15.89%	-6.88%	8.52%	-9.79%	17.20%	15.42%	-	-
Horiz. %	142.89%	123.30%	132.41%	122.02%	135.26%	115.42%	100.00%	-
Total Cost	310,937	296,921	331,010	293,824	249,915	214,690	218,362	6.06%
YoY %	4.72%	-10.30%	12.66%	17.57%	16.41%	-1.68%	-	-
Horiz. %	142.40%	135.98%	151.59%	134.56%	114.45%	98.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	569,118	569,822	545,968	482,865	482,100	453,785	409,592	5.62%
YoY %	-0.12%	4.37%	13.07%	0.16%	6.24%	10.79%	-	-
Horiz. %	138.95%	139.12%	133.30%	117.89%	117.70%	110.79%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	42,208	48,258	25,139	28,166	30,987	28,163	24,142	9.74%
YoY %	-12.54%	91.96%	-10.75%	-9.10%	10.03%	16.66%	-	-
Horiz. %	174.83%	199.89%	104.13%	116.67%	128.35%	116.66%	100.00%	-
Div Payout %	79.77%	95.65%	44.43%	41.38%	56.71%	45.01%	28.94%	-
YoY %	-16.60%	115.28%	7.37%	-27.03%	25.99%	55.53%	-	-
Horiz. %	275.64%	330.51%	153.52%	142.99%	195.96%	155.53%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	569,118	569,822	545,968	482,865	482,100	453,785	409,592	5.62%
YoY %	-0.12%	4.37%	13.07%	0.16%	6.24%	10.79%	-	-
Horiz. %	138.95%	139.12%	133.30%	117.89%	117.70%	110.79%	100.00%	-
NOSH	245,261	241,450	241,578	80,477	80,484	80,458	80,470	20.39%
YoY %	1.58%	-0.05%	200.18%	-0.01%	0.03%	-0.01%	-	-
Horiz. %	304.79%	300.05%	300.21%	100.01%	100.02%	99.99%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	15.52%	15.16%	15.64%	19.79%	18.95%	23.88%	29.21%	-
YoY %	2.37%	-3.07%	-20.97%	4.43%	-20.64%	-18.25%	-	-
Horiz. %	53.13%	51.90%	53.54%	67.75%	64.88%	81.75%	100.00%	-
ROE	9.30%	8.85%	10.36%	14.10%	11.33%	13.79%	20.37%	-
YoY %	5.08%	-14.58%	-26.52%	24.45%	-17.84%	-32.30%	-	-
Horiz. %	45.66%	43.45%	50.86%	69.22%	55.62%	67.70%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	152.62	144.94	162.43	455.19	383.13	350.53	383.35	-14.21%
YoY %	5.30%	-10.77%	-64.32%	18.81%	9.30%	-8.56%	-	-
Horiz. %	39.81%	37.81%	42.37%	118.74%	99.94%	91.44%	100.00%	-
EPS	21.94	20.90	23.42	84.57	67.90	77.78	103.68	-22.78%
YoY %	4.98%	-10.76%	-72.31%	24.55%	-12.70%	-24.98%	-	-
Horiz. %	21.16%	20.16%	22.59%	81.57%	65.49%	75.02%	100.00%	-
DPS	17.50	20.00	10.41	35.00	38.50	35.00	30.00	-8.58%
YoY %	-12.50%	92.12%	-70.26%	-9.09%	10.00%	16.67%	-	-
Horiz. %	58.33%	66.67%	34.70%	116.67%	128.33%	116.67%	100.00%	-
NAPS	2.36	2.36	2.26	6.00	5.99	5.64	5.09	-12.01%
YoY %	0.00%	4.42%	-62.33%	0.17%	6.21%	10.81%	-	-
Horiz. %	46.37%	46.37%	44.40%	117.88%	117.68%	110.81%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 80,477
RPS	150.07	142.69	159.99	149.36	125.73	114.99	125.78	2.98%
YoY %	5.17%	-10.81%	7.12%	18.79%	9.34%	-8.58%	-	-
Horiz. %	119.31%	113.44%	127.20%	118.75%	99.96%	91.42%	100.00%	-
EPS	21.57	20.57	23.07	27.75	22.28	25.51	34.02	-7.30%
YoY %	4.86%	-10.84%	-16.86%	24.55%	-12.66%	-25.01%	-	-
Horiz. %	63.40%	60.46%	67.81%	81.57%	65.49%	74.99%	100.00%	-
DPS	17.21	19.68	10.25	11.48	12.63	11.48	9.84	9.75%
YoY %	-12.55%	92.00%	-10.71%	-9.11%	10.02%	16.67%	-	-
Horiz. %	174.90%	200.00%	104.17%	116.67%	128.35%	116.67%	100.00%	-
NAPS	2.3205	2.3233	2.2261	1.9688	1.9657	1.8502	1.67	5.63%
YoY %	-0.12%	4.37%	13.07%	0.16%	6.24%	10.79%	-	-
Horiz. %	138.95%	139.12%	133.30%	117.89%	117.71%	110.79%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	2.33	2.20	2.44	9.20	5.79	6.11	6.11	-
P/RPS	1.53	1.52	1.50	2.02	1.51	1.74	1.59	-0.63%
YoY %	0.66%	1.33%	-25.74%	33.77%	-13.22%	9.43%	-	-
Horiz. %	96.23%	95.60%	94.34%	127.04%	94.97%	109.43%	100.00%	-
P/EPS	10.62	10.53	10.42	10.88	8.53	7.86	5.89	10.31%
YoY %	0.85%	1.06%	-4.23%	27.55%	8.52%	33.45%	-	-
Horiz. %	180.31%	178.78%	176.91%	184.72%	144.82%	133.45%	100.00%	-
EY	9.42	9.50	9.60	9.19	11.73	12.73	16.97	-9.33%
YoY %	-0.84%	-1.04%	4.46%	-21.65%	-7.86%	-24.99%	-	-
Horiz. %	55.51%	55.98%	56.57%	54.15%	69.12%	75.01%	100.00%	-
DY	7.51	9.09	4.26	3.80	6.65	5.73	4.91	7.33%
YoY %	-17.38%	113.38%	12.11%	-42.86%	16.06%	16.70%	-	-
Horiz. %	152.95%	185.13%	86.76%	77.39%	135.44%	116.70%	100.00%	-
P/NAPS	0.99	0.93	1.08	1.53	0.97	1.08	1.20	-3.15%
YoY %	6.45%	-13.89%	-29.41%	57.73%	-10.19%	-10.00%	-	-
Horiz. %	82.50%	77.50%	90.00%	127.50%	80.83%	90.00%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	22/08/17	23/08/16	25/08/15	21/08/14	27/08/13	29/08/12	15/08/11	-
Price	2.37	2.31	2.13	9.10	6.00	6.34	5.57	-
P/RPS	1.55	1.59	1.31	2.00	1.57	1.81	1.45	1.11%
YoY %	-2.52%	21.37%	-34.50%	27.39%	-13.26%	24.83%	-	-
Horiz. %	106.90%	109.66%	90.34%	137.93%	108.28%	124.83%	100.00%	-
P/EPS	10.80	11.05	9.09	10.76	8.84	8.15	5.37	12.33%
YoY %	-2.26%	21.56%	-15.52%	21.72%	8.47%	51.77%	-	-
Horiz. %	201.12%	205.77%	169.27%	200.37%	164.62%	151.77%	100.00%	-
EY	9.26	9.05	11.00	9.29	11.32	12.27	18.61	-10.97%
YoY %	2.32%	-17.73%	18.41%	-17.93%	-7.74%	-34.07%	-	-
Horiz. %	49.76%	48.63%	59.11%	49.92%	60.83%	65.93%	100.00%	-
DY	7.38	8.66	4.89	3.85	6.42	5.52	5.39	5.37%
YoY %	-14.78%	77.10%	27.01%	-40.03%	16.30%	2.41%	-	-
Horiz. %	136.92%	160.67%	90.72%	71.43%	119.11%	102.41%	100.00%	-
P/NAPS	1.00	0.98	0.94	1.52	1.00	1.12	1.09	-1.42%
YoY %	2.04%	4.26%	-38.16%	52.00%	-10.71%	2.75%	-	-
Horiz. %	91.74%	89.91%	86.24%	139.45%	91.74%	102.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos