[FIMACOR] YoY TTM Result on 30-Jun-2017 [#1]

Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 40.3%
YoY- 4.88%
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 233,126 249,349 256,734 368,056 349,964 392,392 366,324 -7.24%
PBT 17,521 76,621 56,277 85,954 74,658 89,076 101,613 -25.37%
Tax -9,646 -13,589 -18,067 -28,835 -21,615 -27,694 -29,113 -16.80%
NP 7,875 63,032 38,210 57,119 53,043 61,382 72,500 -30.90%
-
NP to SH 10,588 55,302 33,285 52,915 50,453 56,583 68,061 -26.64%
-
Tax Rate 55.05% 17.74% 32.10% 33.55% 28.95% 31.09% 28.65% -
Total Cost 225,251 186,317 218,524 310,937 296,921 331,010 293,824 -4.32%
-
Net Worth 559,765 578,460 556,418 569,118 569,822 545,968 482,865 2.49%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 18,100 18,149 18,204 42,208 48,258 25,139 28,166 -7.09%
Div Payout % 170.96% 32.82% 54.69% 79.77% 95.65% 44.43% 41.38% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 559,765 578,460 556,418 569,118 569,822 545,968 482,865 2.49%
NOSH 245,261 245,261 245,261 245,261 241,450 241,578 80,477 20.38%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 3.38% 25.28% 14.88% 15.52% 15.16% 15.64% 19.79% -
ROE 1.89% 9.56% 5.98% 9.30% 8.85% 10.36% 14.10% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 97.45 103.88 106.58 152.62 144.94 162.43 455.19 -22.63%
EPS 4.43 23.04 13.82 21.94 20.90 23.42 84.57 -38.80%
DPS 7.55 7.55 7.55 17.50 20.00 10.41 35.00 -22.53%
NAPS 2.34 2.41 2.31 2.36 2.36 2.26 6.00 -14.51%
Adjusted Per Share Value based on latest NOSH - 245,261
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 95.05 101.67 104.68 150.07 142.69 159.99 149.36 -7.24%
EPS 4.32 22.55 13.57 21.57 20.57 23.07 27.75 -26.63%
DPS 7.38 7.40 7.42 17.21 19.68 10.25 11.48 -7.09%
NAPS 2.2823 2.3585 2.2687 2.3205 2.3233 2.2261 1.9688 2.49%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.51 1.94 1.97 2.33 2.20 2.44 9.20 -
P/RPS 1.55 1.87 1.85 1.53 1.52 1.50 2.02 -4.31%
P/EPS 34.12 8.42 14.26 10.62 10.53 10.42 10.88 20.96%
EY 2.93 11.88 7.01 9.42 9.50 9.60 9.19 -17.33%
DY 5.00 3.89 3.83 7.51 9.09 4.26 3.80 4.67%
P/NAPS 0.65 0.80 0.85 0.99 0.93 1.08 1.53 -13.28%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 18/08/20 22/08/19 20/08/18 22/08/17 23/08/16 25/08/15 21/08/14 -
Price 1.68 1.92 1.99 2.37 2.31 2.13 9.10 -
P/RPS 1.72 1.85 1.87 1.55 1.59 1.31 2.00 -2.48%
P/EPS 37.96 8.33 14.40 10.80 11.05 9.09 10.76 23.35%
EY 2.63 12.00 6.94 9.26 9.05 11.00 9.29 -18.95%
DY 4.49 3.93 3.79 7.38 8.66 4.89 3.85 2.59%
P/NAPS 0.72 0.80 0.86 1.00 0.98 0.94 1.52 -11.69%

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