[FIMACOR] YoY TTM Result on 30-Sep-2018 [#2]

Stock

[FIMACOR] FIMA CORPORATION BHD

Announcement Date

22-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Sep-2018 [#2]

Profit Trend

QoQ- 52.07%

YoY- 5.23%

Quarter Report

2nd Qtr (30.09.2018)-22.11.2018.pdf

Latest QR

Upcoming QR

FIMACOR's Result

FIMACOR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
TTM Result
Revenue	213,564	237,937	234,480	258,353	323,787	374,075	398,274	-9.85%
YoY %	-10.24%	1.47%	-9.24%	-20.21%	-13.44%	-6.08%	-	-
Horiz. %	53.62%	59.74%	58.87%	64.87%	81.30%	93.92%	100.00%	-
PBT	49,440	19,699	45,285	77,304	79,482	82,352	85,829	-8.77%
YoY %	150.98%	-56.50%	-41.42%	-2.74%	-3.49%	-4.05%	-	-
Horiz. %	57.60%	22.95%	52.76%	90.07%	92.61%	95.95%	100.00%	-
Tax	-10,309	-7,502	-12,592	-17,326	-26,818	-24,423	-27,957	-15.30%
YoY %	-37.42%	40.42%	27.32%	35.39%	-9.81%	12.64%	-	-
Horiz. %	36.87%	26.83%	45.04%	61.97%	95.93%	87.36%	100.00%	-
NP	39,131	12,197	32,693	59,978	52,664	57,929	57,872	-6.30%
YoY %	220.82%	-62.69%	-45.49%	13.89%	-9.09%	0.10%	-	-
Horiz. %	67.62%	21.08%	56.49%	103.64%	91.00%	100.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,787	13,792	31,164	50,615	48,101	55,502	53,069	-8.18%
YoY %	130.47%	-55.74%	-38.43%	5.23%	-13.33%	4.58%	-	-
Horiz. %	59.90%	25.99%	58.72%	95.38%	90.64%	104.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.85%	38.08%	27.81%	22.41%	33.74%	29.66%	32.57%	-
YoY %	-45.25%	36.93%	24.10%	-33.58%	13.76%	-8.93%	-	-
Horiz. %	64.02%	116.92%	85.39%	68.81%	103.59%	91.07%	100.00%	-
Total Cost	174,433	225,740	201,787	198,375	271,123	316,146	340,402	-10.53%
YoY %	-22.73%	11.87%	1.72%	-26.83%	-14.24%	-7.13%	-	-
Horiz. %	51.24%	66.32%	59.28%	58.28%	79.65%	92.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	549,690	545,075	568,897	565,778	547,414	574,126	545,906	0.11%
YoY %	0.85%	-4.19%	0.55%	3.35%	-4.65%	5.17%	-	-
Horiz. %	100.69%	99.85%	104.21%	103.64%	100.28%	105.17%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	29,791	18,100	18,149	18,204	30,267	48,242	21,117	5.89%
YoY %	64.59%	-0.27%	-0.30%	-39.86%	-37.26%	128.45%	-	-
Horiz. %	141.08%	85.71%	85.94%	86.21%	143.33%	228.45%	100.00%	-
Div Payout %	93.72%	131.24%	58.24%	35.97%	62.93%	86.92%	39.79%	-
YoY %	-28.59%	125.34%	61.91%	-42.84%	-27.60%	118.45%	-	-
Horiz. %	235.54%	329.83%	146.37%	90.40%	158.16%	218.45%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	549,690	545,075	568,897	565,778	547,414	574,126	545,906	0.11%
YoY %	0.85%	-4.19%	0.55%	3.35%	-4.65%	5.17%	-	-
Horiz. %	100.69%	99.85%	104.21%	103.64%	100.28%	105.17%	100.00%	-
NOSH	245,261	245,261	245,261	245,261	245,261	241,229	241,551	0.25%
YoY %	0.00%	0.00%	0.00%	0.00%	1.67%	-0.13%	-	-
Horiz. %	101.54%	101.54%	101.54%	101.54%	101.54%	99.87%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	18.32%	5.13%	13.94%	23.22%	16.27%	15.49%	14.53%	-
YoY %	257.12%	-63.20%	-39.97%	42.72%	5.04%	6.61%	-	-
Horiz. %	126.08%	35.31%	95.94%	159.81%	111.98%	106.61%	100.00%	-
ROE	5.78%	2.53%	5.48%	8.95%	8.79%	9.67%	9.72%	-
YoY %	128.46%	-53.83%	-38.77%	1.82%	-9.10%	-0.51%	-	-
Horiz. %	59.47%	26.03%	56.38%	92.08%	90.43%	99.49%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	89.75	99.53	97.68	107.31	134.27	155.07	164.88	-9.63%
YoY %	-9.83%	1.89%	-8.97%	-20.08%	-13.41%	-5.95%	-	-
Horiz. %	54.43%	60.37%	59.24%	65.08%	81.43%	94.05%	100.00%	-
EPS	13.36	5.77	12.98	21.02	19.95	23.01	21.97	-7.94%
YoY %	131.54%	-55.55%	-38.25%	5.36%	-13.30%	4.73%	-	-
Horiz. %	60.81%	26.26%	59.08%	95.68%	90.81%	104.73%	100.00%	-
DPS	12.50	7.55	7.55	7.55	12.55	20.00	8.74	6.13%
YoY %	65.56%	0.00%	0.00%	-39.84%	-37.25%	128.83%	-	-
Horiz. %	143.02%	86.38%	86.38%	86.38%	143.59%	228.83%	100.00%	-
NAPS	2.31	2.28	2.37	2.35	2.27	2.38	2.26	0.36%
YoY %	1.32%	-3.80%	0.85%	3.52%	-4.62%	5.31%	-	-
Horiz. %	102.21%	100.88%	104.87%	103.98%	100.44%	105.31%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 245,261
RPS	87.08	97.01	95.60	105.34	132.02	152.52	162.39	-9.85%
YoY %	-10.24%	1.47%	-9.25%	-20.21%	-13.44%	-6.08%	-	-
Horiz. %	53.62%	59.74%	58.87%	64.87%	81.30%	93.92%	100.00%	-
EPS	12.96	5.62	12.71	20.64	19.61	22.63	21.64	-8.18%
YoY %	130.60%	-55.78%	-38.42%	5.25%	-13.35%	4.57%	-	-
Horiz. %	59.89%	25.97%	58.73%	95.38%	90.62%	104.57%	100.00%	-
DPS	12.15	7.38	7.40	7.42	12.34	19.67	8.61	5.90%
YoY %	64.63%	-0.27%	-0.27%	-39.87%	-37.26%	128.46%	-	-
Horiz. %	141.11%	85.71%	85.95%	86.18%	143.32%	228.46%	100.00%	-
NAPS	2.2412	2.2224	2.3196	2.3068	2.232	2.3409	2.2258	0.11%
YoY %	0.85%	-4.19%	0.55%	3.35%	-4.65%	5.17%	-	-
Horiz. %	100.69%	99.85%	104.21%	103.64%	100.28%	105.17%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	1.88	1.51	1.78	1.87	2.13	2.17	2.30	-
P/RPS	2.09	1.52	1.82	1.74	1.59	1.40	1.39	7.02%
YoY %	37.50%	-16.48%	4.60%	9.43%	13.57%	0.72%	-	-
Horiz. %	150.36%	109.35%	130.94%	125.18%	114.39%	100.72%	100.00%	-
P/EPS	14.07	26.17	13.71	8.89	10.68	9.43	10.47	5.04%
YoY %	-46.24%	90.88%	54.22%	-16.76%	13.26%	-9.93%	-	-
Horiz. %	134.38%	249.95%	130.95%	84.91%	102.01%	90.07%	100.00%	-
EY	7.11	3.82	7.29	11.24	9.36	10.60	9.55	-4.79%
YoY %	86.13%	-47.60%	-35.14%	20.09%	-11.70%	10.99%	-	-
Horiz. %	74.45%	40.00%	76.34%	117.70%	98.01%	110.99%	100.00%	-
DY	6.65	5.00	4.24	4.04	5.89	9.22	3.80	9.76%
YoY %	33.00%	17.92%	4.95%	-31.41%	-36.12%	142.63%	-	-
Horiz. %	175.00%	131.58%	111.58%	106.32%	155.00%	242.63%	100.00%	-
P/NAPS	0.81	0.66	0.75	0.80	0.94	0.91	1.02	-3.76%
YoY %	22.73%	-12.00%	-6.25%	-14.89%	3.30%	-10.78%	-	-
Horiz. %	79.41%	64.71%	73.53%	78.43%	92.16%	89.22%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	24/11/21	12/11/20	21/11/19	22/11/18	22/11/17	23/11/16	25/11/15	-
Price	1.87	1.53	1.75	1.75	2.15	2.10	2.32	-
P/RPS	2.08	1.54	1.79	1.63	1.60	1.35	1.41	6.68%
YoY %	35.06%	-13.97%	9.82%	1.87%	18.52%	-4.26%	-	-
Horiz. %	147.52%	109.22%	126.95%	115.60%	113.48%	95.74%	100.00%	-
P/EPS	14.00	26.52	13.48	8.32	10.78	9.13	10.56	4.80%
YoY %	-47.21%	96.74%	62.02%	-22.82%	18.07%	-13.54%	-	-
Horiz. %	132.58%	251.14%	127.65%	78.79%	102.08%	86.46%	100.00%	-
EY	7.14	3.77	7.42	12.01	9.28	10.96	9.47	-4.59%
YoY %	89.39%	-49.19%	-38.22%	29.42%	-15.33%	15.73%	-	-
Horiz. %	75.40%	39.81%	78.35%	126.82%	97.99%	115.73%	100.00%	-
DY	6.68	4.93	4.31	4.31	5.84	9.52	3.77	9.99%
YoY %	35.50%	14.39%	0.00%	-26.20%	-38.66%	152.52%	-	-
Horiz. %	177.19%	130.77%	114.32%	114.32%	154.91%	252.52%	100.00%	-
P/NAPS	0.81	0.67	0.74	0.74	0.95	0.88	1.03	-3.92%
YoY %	20.90%	-9.46%	0.00%	-22.11%	7.95%	-14.56%	-	-
Horiz. %	78.64%	65.05%	71.84%	71.84%	92.23%	85.44%	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