[FIMACOR] YoY TTM Result on 30-Sep-2016 [#2]

Stock

[FIMACOR] FIMA CORPORATION BHD

Announcement Date

23-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

30-Sep-2016 [#2]

Profit Trend

QoQ- 10.01%

YoY- 4.58%

Quarter Report

Qtr 09.16 (2nd qtr 2016-17).pdf

Latest QR

Upcoming QR

FIMACOR's Result

FIMACOR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
TTM Result
Revenue	234,480	258,353	323,787	374,075	398,274	366,822	307,154	-4.39%
YoY %	-9.24%	-20.21%	-13.44%	-6.08%	8.57%	19.43%	-	-
Horiz. %	76.34%	84.11%	105.42%	121.79%	129.67%	119.43%	100.00%	-
PBT	45,285	77,304	79,482	82,352	85,829	97,030	86,649	-10.24%
YoY %	-41.42%	-2.74%	-3.49%	-4.05%	-11.54%	11.98%	-	-
Horiz. %	52.26%	89.22%	91.73%	95.04%	99.05%	111.98%	100.00%	-
Tax	-12,592	-17,326	-26,818	-24,423	-27,957	-26,658	-27,711	-12.31%
YoY %	27.32%	35.39%	-9.81%	12.64%	-4.87%	3.80%	-	-
Horiz. %	45.44%	62.52%	96.78%	88.13%	100.89%	96.20%	100.00%	-
NP	32,693	59,978	52,664	57,929	57,872	70,372	58,938	-9.35%
YoY %	-45.49%	13.89%	-9.09%	0.10%	-17.76%	19.40%	-	-
Horiz. %	55.47%	101.76%	89.35%	98.29%	98.19%	119.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,164	50,615	48,101	55,502	53,069	65,049	56,093	-9.32%
YoY %	-38.43%	5.23%	-13.33%	4.58%	-18.42%	15.97%	-	-
Horiz. %	55.56%	90.23%	85.75%	98.95%	94.61%	115.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.81%	22.41%	33.74%	29.66%	32.57%	27.47%	31.98%	-
YoY %	24.10%	-33.58%	13.76%	-8.93%	18.57%	-14.10%	-	-
Horiz. %	86.96%	70.08%	105.50%	92.75%	101.84%	85.90%	100.00%	-
Total Cost	201,787	198,375	271,123	316,146	340,402	296,450	248,216	-3.39%
YoY %	1.72%	-26.83%	-14.24%	-7.13%	14.83%	19.43%	-	-
Horiz. %	81.29%	79.92%	109.23%	127.37%	137.14%	119.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	568,897	565,778	547,414	574,126	545,906	482,724	466,707	3.35%
YoY %	0.55%	3.35%	-4.65%	5.17%	13.09%	3.43%	-	-
Horiz. %	121.90%	121.23%	117.29%	123.02%	116.97%	103.43%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	18,149	18,204	30,267	48,242	21,117	20,119	30,986	-8.52%
YoY %	-0.30%	-39.86%	-37.26%	128.45%	4.96%	-35.07%	-	-
Horiz. %	58.57%	58.75%	97.68%	155.69%	68.15%	64.93%	100.00%	-
Div Payout %	58.24%	35.97%	62.93%	86.92%	39.79%	30.93%	55.24%	-
YoY %	61.91%	-42.84%	-27.60%	118.45%	28.65%	-44.01%	-	-
Horiz. %	105.43%	65.12%	113.92%	157.35%	72.03%	55.99%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	568,897	565,778	547,414	574,126	545,906	482,724	466,707	3.35%
YoY %	0.55%	3.35%	-4.65%	5.17%	13.09%	3.43%	-	-
Horiz. %	121.90%	121.23%	117.29%	123.02%	116.97%	103.43%	100.00%	-
NOSH	245,261	245,261	245,261	241,229	241,551	80,454	80,466	20.40%
YoY %	0.00%	0.00%	1.67%	-0.13%	200.23%	-0.01%	-	-
Horiz. %	304.80%	304.80%	304.80%	299.79%	300.19%	99.99%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	13.94%	23.22%	16.27%	15.49%	14.53%	19.18%	19.19%	-
YoY %	-39.97%	42.72%	5.04%	6.61%	-24.24%	-0.05%	-	-
Horiz. %	72.64%	121.00%	84.78%	80.72%	75.72%	99.95%	100.00%	-
ROE	5.48%	8.95%	8.79%	9.67%	9.72%	13.48%	12.02%	-
YoY %	-38.77%	1.82%	-9.10%	-0.51%	-27.89%	12.15%	-	-
Horiz. %	45.59%	74.46%	73.13%	80.45%	80.87%	112.15%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	97.68	107.31	134.27	155.07	164.88	455.94	381.72	-20.31%
YoY %	-8.97%	-20.08%	-13.41%	-5.95%	-63.84%	19.44%	-	-
Horiz. %	25.59%	28.11%	35.17%	40.62%	43.19%	119.44%	100.00%	-
EPS	12.98	21.02	19.95	23.01	21.97	80.85	69.71	-24.42%
YoY %	-38.25%	5.36%	-13.30%	4.73%	-72.83%	15.98%	-	-
Horiz. %	18.62%	30.15%	28.62%	33.01%	31.52%	115.98%	100.00%	-
DPS	7.55	7.55	12.55	20.00	8.74	25.00	38.50	-23.76%
YoY %	0.00%	-39.84%	-37.25%	128.83%	-65.04%	-35.06%	-	-
Horiz. %	19.61%	19.61%	32.60%	51.95%	22.70%	64.94%	100.00%	-
NAPS	2.37	2.35	2.27	2.38	2.26	6.00	5.80	-13.85%
YoY %	0.85%	3.52%	-4.62%	5.31%	-62.33%	3.45%	-	-
Horiz. %	40.86%	40.52%	39.14%	41.03%	38.97%	103.45%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 241,229
RPS	95.60	105.34	132.02	152.52	162.39	149.56	125.24	-4.39%
YoY %	-9.25%	-20.21%	-13.44%	-6.08%	8.58%	19.42%	-	-
Horiz. %	76.33%	84.11%	105.41%	121.78%	129.66%	119.42%	100.00%	-
EPS	12.71	20.64	19.61	22.63	21.64	26.52	22.87	-9.32%
YoY %	-38.42%	5.25%	-13.35%	4.57%	-18.40%	15.96%	-	-
Horiz. %	55.57%	90.25%	85.75%	98.95%	94.62%	115.96%	100.00%	-
DPS	7.40	7.42	12.34	19.67	8.61	8.20	12.63	-8.52%
YoY %	-0.27%	-39.87%	-37.26%	128.46%	5.00%	-35.08%	-	-
Horiz. %	58.59%	58.75%	97.70%	155.74%	68.17%	64.92%	100.00%	-
NAPS	2.3196	2.3068	2.232	2.3409	2.2258	1.9682	1.9029	3.35%
YoY %	0.55%	3.35%	-4.65%	5.17%	13.09%	3.43%	-	-
Horiz. %	121.90%	121.23%	117.29%	123.02%	116.97%	103.43%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	1.78	1.87	2.13	2.17	2.30	8.96	6.14	-
P/RPS	1.82	1.74	1.59	1.40	1.39	1.97	1.61	2.06%
YoY %	4.60%	9.43%	13.57%	0.72%	-29.44%	22.36%	-	-
Horiz. %	113.04%	108.07%	98.76%	86.96%	86.34%	122.36%	100.00%	-
P/EPS	13.71	8.89	10.68	9.43	10.47	11.08	8.81	7.64%
YoY %	54.22%	-16.76%	13.26%	-9.93%	-5.51%	25.77%	-	-
Horiz. %	155.62%	100.91%	121.23%	107.04%	118.84%	125.77%	100.00%	-
EY	7.29	11.24	9.36	10.60	9.55	9.02	11.35	-7.10%
YoY %	-35.14%	20.09%	-11.70%	10.99%	5.88%	-20.53%	-	-
Horiz. %	64.23%	99.03%	82.47%	93.39%	84.14%	79.47%	100.00%	-
DY	4.24	4.04	5.89	9.22	3.80	2.79	6.27	-6.30%
YoY %	4.95%	-31.41%	-36.12%	142.63%	36.20%	-55.50%	-	-
Horiz. %	67.62%	64.43%	93.94%	147.05%	60.61%	44.50%	100.00%	-
P/NAPS	0.75	0.80	0.94	0.91	1.02	1.49	1.06	-5.60%
YoY %	-6.25%	-14.89%	3.30%	-10.78%	-31.54%	40.57%	-	-
Horiz. %	70.75%	75.47%	88.68%	85.85%	96.23%	140.57%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	21/11/19	22/11/18	22/11/17	23/11/16	25/11/15	20/11/14	26/11/13	-
Price	1.75	1.75	2.15	2.10	2.32	2.58	6.60	-
P/RPS	1.79	1.63	1.60	1.35	1.41	0.57	1.73	0.56%
YoY %	9.82%	1.87%	18.52%	-4.26%	147.37%	-67.05%	-	-
Horiz. %	103.47%	94.22%	92.49%	78.03%	81.50%	32.95%	100.00%	-
P/EPS	13.48	8.32	10.78	9.13	10.56	3.19	9.47	6.05%
YoY %	62.02%	-22.82%	18.07%	-13.54%	231.03%	-66.31%	-	-
Horiz. %	142.34%	87.86%	113.83%	96.41%	111.51%	33.69%	100.00%	-
EY	7.42	12.01	9.28	10.96	9.47	31.34	10.56	-5.70%
YoY %	-38.22%	29.42%	-15.33%	15.73%	-69.78%	196.78%	-	-
Horiz. %	70.27%	113.73%	87.88%	103.79%	89.68%	296.78%	100.00%	-
DY	4.31	4.31	5.84	9.52	3.77	9.69	5.83	-4.90%
YoY %	0.00%	-26.20%	-38.66%	152.52%	-61.09%	66.21%	-	-
Horiz. %	73.93%	73.93%	100.17%	163.29%	64.67%	166.21%	100.00%	-
P/NAPS	0.74	0.74	0.95	0.88	1.03	0.43	1.14	-6.94%
YoY %	0.00%	-22.11%	7.95%	-14.56%	139.53%	-62.28%	-	-
Horiz. %	64.91%	64.91%	83.33%	77.19%	90.35%	37.72%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 24 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 12:05:00

EMA 5

5 Mins

BUY

2024-06-25 12:05:00

ADX

5 Mins

BUY

2024-06-25 12:05:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-25 12:00:00

EMA 5

30 Mins

BUY

2024-06-25 12:00:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

782

HLIND

HONG LEONG INDUSTRIES BHD

747

MPI

MALAYSIAN PACIFIC INDUSTRIES

736

DNEX

DAGANG NEXCHANGE BERHAD

612

GENTING

GENTING BHD

565

YTLPOWR

YTL POWER INTERNATIONAL BHD

557

NOTION

NOTION VTEC BHD

552

HEXCAP

HEXTAR CAPITAL BERHAD

508

PBBANK

PUBLIC BANK BHD

489

Daily Stocks

HSI-CXF

0.125

0.00

292,701,900

HSI-HUZ

0.195

-0.01

240,474,700

HSI-HU8

0.075

-0.005

183,776,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.07

+0.005

134,831,700

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CXV

0.155

+0.01

67,783,300

E&O-LR

0.055

+0.01

56,261,700

AHB-WC

0.065

0.00

55,230,000

VELESTO

0.255

+0.005

46,805,100

More active Stocks

DLADY

36.58

+0.76

6,200

KLK

20.80

+0.36

823,600

TENAGA

14.00

+0.28

4,775,200

UTDPLT

24.08

+0.18

41,200

HEIM

23.22

+0.16

56,400

ALLIANZ

22.18

+0.16

5,300

HLFG

17.20

+0.14

75,400

F&N

31.80

+0.14

29,100

HARTA

3.27

+0.10

1,715,400

SYNERGY

1.70

+0.08

593,400

More gainer Stocks

NESTLE

122.30

-0.70

4,200

PETGAS

18.00

-0.34

291,100

MPI

38.56

-0.26

72,700

KGB

3.27

-0.23

1,941,300

AXIATA-C1B

0.035

-0.225

530,000

YTLPOWR

4.66

-0.22

17,847,300

AJI

15.12

-0.22

85,100

YTLPOWR-C36

0.92

-0.17

22,500

UNISEM

4.04

-0.16

526,900

SAM

6.25

-0.16

175,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More