[FIMACOR] YoY TTM Result on 30-Jun-2015 [#1]

Stock

[FIMACOR] FIMA CORPORATION BHD

Announcement Date

25-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Mar-2016

Quarter

30-Jun-2015 [#1]

Profit Trend

QoQ- 1.47%

YoY- -16.86%

Quarter Report

Qtr 06.15 (1st qtr 2015-16).pdf

Latest QR

Upcoming QR

FIMACOR's Result

FIMACOR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	256,734	368,056	349,964	392,392	366,324	308,359	282,035	-1.55%
YoY %	-30.25%	5.17%	-10.81%	7.12%	18.80%	9.33%	-	-
Horiz. %	91.03%	130.50%	124.09%	139.13%	129.89%	109.33%	100.00%	-
PBT	56,277	85,954	74,658	89,076	101,613	85,646	92,384	-7.92%
YoY %	-34.53%	15.13%	-16.19%	-12.34%	18.64%	-7.29%	-	-
Horiz. %	60.92%	93.04%	80.81%	96.42%	109.99%	92.71%	100.00%	-
Tax	-18,067	-28,835	-21,615	-27,694	-29,113	-27,202	-25,039	-5.29%
YoY %	37.34%	-33.40%	21.95%	4.87%	-7.03%	-8.64%	-	-
Horiz. %	72.16%	115.16%	86.33%	110.60%	116.27%	108.64%	100.00%	-
NP	38,210	57,119	53,043	61,382	72,500	58,444	67,345	-9.00%
YoY %	-33.10%	7.68%	-13.59%	-15.34%	24.05%	-13.22%	-	-
Horiz. %	56.74%	84.82%	78.76%	91.15%	107.65%	86.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,285	52,915	50,453	56,583	68,061	54,645	62,578	-9.98%
YoY %	-37.10%	4.88%	-10.83%	-16.86%	24.55%	-12.68%	-	-
Horiz. %	53.19%	84.56%	80.62%	90.42%	108.76%	87.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.10%	33.55%	28.95%	31.09%	28.65%	31.76%	27.10%	-
YoY %	-4.32%	15.89%	-6.88%	8.52%	-9.79%	17.20%	-	-
Horiz. %	118.45%	123.80%	106.83%	114.72%	105.72%	117.20%	100.00%	-
Total Cost	218,524	310,937	296,921	331,010	293,824	249,915	214,690	0.29%
YoY %	-29.72%	4.72%	-10.30%	12.66%	17.57%	16.41%	-	-
Horiz. %	101.79%	144.83%	138.30%	154.18%	136.86%	116.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	556,418	569,118	569,822	545,968	482,865	482,100	453,785	3.45%
YoY %	-2.23%	-0.12%	4.37%	13.07%	0.16%	6.24%	-	-
Horiz. %	122.62%	125.42%	125.57%	120.31%	106.41%	106.24%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	18,204	42,208	48,258	25,139	28,166	30,987	28,163	-7.01%
YoY %	-56.87%	-12.54%	91.96%	-10.75%	-9.10%	10.03%	-	-
Horiz. %	64.64%	149.87%	171.35%	89.26%	100.01%	110.03%	100.00%	-
Div Payout %	54.69%	79.77%	95.65%	44.43%	41.38%	56.71%	45.01%	-
YoY %	-31.44%	-16.60%	115.28%	7.37%	-27.03%	25.99%	-	-
Horiz. %	121.51%	177.23%	212.51%	98.71%	91.94%	125.99%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	556,418	569,118	569,822	545,968	482,865	482,100	453,785	3.45%
YoY %	-2.23%	-0.12%	4.37%	13.07%	0.16%	6.24%	-	-
Horiz. %	122.62%	125.42%	125.57%	120.31%	106.41%	106.24%	100.00%	-
NOSH	245,261	245,261	241,450	241,578	80,477	80,484	80,458	20.40%
YoY %	0.00%	1.58%	-0.05%	200.18%	-0.01%	0.03%	-	-
Horiz. %	304.83%	304.83%	300.09%	300.25%	100.02%	100.03%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	14.88%	15.52%	15.16%	15.64%	19.79%	18.95%	23.88%	-
YoY %	-4.12%	2.37%	-3.07%	-20.97%	4.43%	-20.64%	-	-
Horiz. %	62.31%	64.99%	63.48%	65.49%	82.87%	79.36%	100.00%	-
ROE	5.98%	9.30%	8.85%	10.36%	14.10%	11.33%	13.79%	-
YoY %	-35.70%	5.08%	-14.58%	-26.52%	24.45%	-17.84%	-	-
Horiz. %	43.36%	67.44%	64.18%	75.13%	102.25%	82.16%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	106.58	152.62	144.94	162.43	455.19	383.13	350.53	-17.99%
YoY %	-30.17%	5.30%	-10.77%	-64.32%	18.81%	9.30%	-	-
Horiz. %	30.41%	43.54%	41.35%	46.34%	129.86%	109.30%	100.00%	-
EPS	13.82	21.94	20.90	23.42	84.57	67.90	77.78	-25.01%
YoY %	-37.01%	4.98%	-10.76%	-72.31%	24.55%	-12.70%	-	-
Horiz. %	17.77%	28.21%	26.87%	30.11%	108.73%	87.30%	100.00%	-
DPS	7.55	17.50	20.00	10.41	35.00	38.50	35.00	-22.54%
YoY %	-56.86%	-12.50%	92.12%	-70.26%	-9.09%	10.00%	-	-
Horiz. %	21.57%	50.00%	57.14%	29.74%	100.00%	110.00%	100.00%	-
NAPS	2.31	2.36	2.36	2.26	6.00	5.99	5.64	-13.81%
YoY %	-2.12%	0.00%	4.42%	-62.33%	0.17%	6.21%	-	-
Horiz. %	40.96%	41.84%	41.84%	40.07%	106.38%	106.21%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 241,578
RPS	104.68	150.07	142.69	159.99	149.36	125.73	114.99	-1.55%
YoY %	-30.25%	5.17%	-10.81%	7.12%	18.79%	9.34%	-	-
Horiz. %	91.03%	130.51%	124.09%	139.13%	129.89%	109.34%	100.00%	-
EPS	13.57	21.57	20.57	23.07	27.75	22.28	25.51	-9.98%
YoY %	-37.09%	4.86%	-10.84%	-16.86%	24.55%	-12.66%	-	-
Horiz. %	53.19%	84.56%	80.64%	90.44%	108.78%	87.34%	100.00%	-
DPS	7.42	17.21	19.68	10.25	11.48	12.63	11.48	-7.01%
YoY %	-56.89%	-12.55%	92.00%	-10.71%	-9.11%	10.02%	-	-
Horiz. %	64.63%	149.91%	171.43%	89.29%	100.00%	110.02%	100.00%	-
NAPS	2.2687	2.3205	2.3233	2.2261	1.9688	1.9657	1.8502	3.45%
YoY %	-2.23%	-0.12%	4.37%	13.07%	0.16%	6.24%	-	-
Horiz. %	122.62%	125.42%	125.57%	120.32%	106.41%	106.24%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.97	2.33	2.20	2.44	9.20	5.79	6.11	-
P/RPS	1.85	1.53	1.52	1.50	2.02	1.51	1.74	1.02%
YoY %	20.92%	0.66%	1.33%	-25.74%	33.77%	-13.22%	-	-
Horiz. %	106.32%	87.93%	87.36%	86.21%	116.09%	86.78%	100.00%	-
P/EPS	14.26	10.62	10.53	10.42	10.88	8.53	7.86	10.43%
YoY %	34.27%	0.85%	1.06%	-4.23%	27.55%	8.52%	-	-
Horiz. %	181.42%	135.11%	133.97%	132.57%	138.42%	108.52%	100.00%	-
EY	7.01	9.42	9.50	9.60	9.19	11.73	12.73	-9.46%
YoY %	-25.58%	-0.84%	-1.04%	4.46%	-21.65%	-7.86%	-	-
Horiz. %	55.07%	74.00%	74.63%	75.41%	72.19%	92.14%	100.00%	-
DY	3.83	7.51	9.09	4.26	3.80	6.65	5.73	-6.49%
YoY %	-49.00%	-17.38%	113.38%	12.11%	-42.86%	16.06%	-	-
Horiz. %	66.84%	131.06%	158.64%	74.35%	66.32%	116.06%	100.00%	-
P/NAPS	0.85	0.99	0.93	1.08	1.53	0.97	1.08	-3.91%
YoY %	-14.14%	6.45%	-13.89%	-29.41%	57.73%	-10.19%	-	-
Horiz. %	78.70%	91.67%	86.11%	100.00%	141.67%	89.81%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	20/08/18	22/08/17	23/08/16	25/08/15	21/08/14	27/08/13	29/08/12	-
Price	1.99	2.37	2.31	2.13	9.10	6.00	6.34	-
P/RPS	1.87	1.55	1.59	1.31	2.00	1.57	1.81	0.54%
YoY %	20.65%	-2.52%	21.37%	-34.50%	27.39%	-13.26%	-	-
Horiz. %	103.31%	85.64%	87.85%	72.38%	110.50%	86.74%	100.00%	-
P/EPS	14.40	10.80	11.05	9.09	10.76	8.84	8.15	9.94%
YoY %	33.33%	-2.26%	21.56%	-15.52%	21.72%	8.47%	-	-
Horiz. %	176.69%	132.52%	135.58%	111.53%	132.02%	108.47%	100.00%	-
EY	6.94	9.26	9.05	11.00	9.29	11.32	12.27	-9.05%
YoY %	-25.05%	2.32%	-17.73%	18.41%	-17.93%	-7.74%	-	-
Horiz. %	56.56%	75.47%	73.76%	89.65%	75.71%	92.26%	100.00%	-
DY	3.79	7.38	8.66	4.89	3.85	6.42	5.52	-6.07%
YoY %	-48.64%	-14.78%	77.10%	27.01%	-40.03%	16.30%	-	-
Horiz. %	68.66%	133.70%	156.88%	88.59%	69.75%	116.30%	100.00%	-
P/NAPS	0.86	1.00	0.98	0.94	1.52	1.00	1.12	-4.30%
YoY %	-14.00%	2.04%	4.26%	-38.16%	52.00%	-10.71%	-	-
Horiz. %	76.79%	89.29%	87.50%	83.93%	135.71%	89.29%	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