[FIMACOR] YoY TTM Result on 30-Sep-2021 [#2]

Stock

[FIMACOR] FIMA CORPORATION BHD

Announcement Date

24-Nov-2021

Admission Sponsor

Sponsor

Financial Year

31-Mar-2022

Quarter

30-Sep-2021 [#2]

Profit Trend

QoQ- 19.57%

YoY- 130.47%

Quarter Report

2nd Qtr (30.09.2021)-24.11.2021.pdf

Latest QR

Upcoming QR

FIMACOR's Result

FIMACOR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	253,087	326,312	213,564	237,937	234,480	258,353	323,787	-4.02%
YoY %	-22.44%	52.79%	-10.24%	1.47%	-9.24%	-20.21%	-	-
Horiz. %	78.16%	100.78%	65.96%	73.49%	72.42%	79.79%	100.00%	-
PBT	38,955	93,981	49,440	19,699	45,285	77,304	79,482	-11.20%
YoY %	-58.55%	90.09%	150.98%	-56.50%	-41.42%	-2.74%	-	-
Horiz. %	49.01%	118.24%	62.20%	24.78%	56.98%	97.26%	100.00%	-
Tax	-9,284	-20,446	-10,309	-7,502	-12,592	-17,326	-26,818	-16.19%
YoY %	54.59%	-98.33%	-37.42%	40.42%	27.32%	35.39%	-	-
Horiz. %	34.62%	76.24%	38.44%	27.97%	46.95%	64.61%	100.00%	-
NP	29,671	73,535	39,131	12,197	32,693	59,978	52,664	-9.11%
YoY %	-59.65%	87.92%	220.82%	-62.69%	-45.49%	13.89%	-	-
Horiz. %	56.34%	139.63%	74.30%	23.16%	62.08%	113.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,092	60,088	31,787	13,792	31,164	50,615	48,101	-9.12%
YoY %	-54.91%	89.03%	130.47%	-55.74%	-38.43%	5.23%	-	-
Horiz. %	56.32%	124.92%	66.08%	28.67%	64.79%	105.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.83%	21.76%	20.85%	38.08%	27.81%	22.41%	33.74%	-
YoY %	9.51%	4.36%	-45.25%	36.93%	24.10%	-33.58%	-	-
Horiz. %	70.63%	64.49%	61.80%	112.86%	82.42%	66.42%	100.00%	-
Total Cost	223,416	252,777	174,433	225,740	201,787	198,375	271,123	-3.17%
YoY %	-11.62%	44.91%	-22.73%	11.87%	1.72%	-26.83%	-	-
Horiz. %	82.40%	93.23%	64.34%	83.26%	74.43%	73.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	571,497	574,443	549,690	545,075	568,897	565,778	547,414	0.71%
YoY %	-0.51%	4.50%	0.85%	-4.19%	0.55%	3.35%	-	-
Horiz. %	104.40%	104.94%	100.42%	99.57%	103.92%	103.35%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	29,656	23,882	29,791	18,100	18,149	18,204	30,267	-0.33%
YoY %	24.18%	-19.83%	64.59%	-0.27%	-0.30%	-39.86%	-	-
Horiz. %	97.98%	78.90%	98.43%	59.80%	59.96%	60.14%	100.00%	-
Div Payout %	109.47%	39.75%	93.72%	131.24%	58.24%	35.97%	62.93%	-
YoY %	175.40%	-57.59%	-28.59%	125.34%	61.91%	-42.84%	-	-
Horiz. %	173.96%	63.17%	148.93%	208.55%	92.55%	57.16%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	571,497	574,443	549,690	545,075	568,897	565,778	547,414	0.71%
YoY %	-0.51%	4.50%	0.85%	-4.19%	0.55%	3.35%	-	-
Horiz. %	104.40%	104.94%	100.42%	99.57%	103.92%	103.35%	100.00%	-
NOSH	245,261	245,261	245,261	245,261	245,261	245,261	245,261	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	11.72%	22.54%	18.32%	5.13%	13.94%	23.22%	16.27%	-
YoY %	-48.00%	23.03%	257.12%	-63.20%	-39.97%	42.72%	-	-
Horiz. %	72.03%	138.54%	112.60%	31.53%	85.68%	142.72%	100.00%	-
ROE	4.74%	10.46%	5.78%	2.53%	5.48%	8.95%	8.79%	-
YoY %	-54.68%	80.97%	128.46%	-53.83%	-38.77%	1.82%	-	-
Horiz. %	53.92%	119.00%	65.76%	28.78%	62.34%	101.82%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	106.73	137.47	89.75	99.53	97.68	107.31	134.27	-3.75%
YoY %	-22.36%	53.17%	-9.83%	1.89%	-8.97%	-20.08%	-	-
Horiz. %	79.49%	102.38%	66.84%	74.13%	72.75%	79.92%	100.00%	-
EPS	11.42	25.31	13.36	5.77	12.98	21.02	19.95	-8.87%
YoY %	-54.88%	89.45%	131.54%	-55.55%	-38.25%	5.36%	-	-
Horiz. %	57.24%	126.87%	66.97%	28.92%	65.06%	105.36%	100.00%	-
DPS	12.50	10.05	12.50	7.55	7.55	7.55	12.55	-0.06%
YoY %	24.38%	-19.60%	65.56%	0.00%	0.00%	-39.84%	-	-
Horiz. %	99.60%	80.08%	99.60%	60.16%	60.16%	60.16%	100.00%	-
NAPS	2.41	2.42	2.31	2.28	2.37	2.35	2.27	1.00%
YoY %	-0.41%	4.76%	1.32%	-3.80%	0.85%	3.52%	-	-
Horiz. %	106.17%	106.61%	101.76%	100.44%	104.41%	103.52%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 245,261
RPS	103.19	133.05	87.08	97.01	95.60	105.34	132.02	-4.02%
YoY %	-22.44%	52.79%	-10.24%	1.47%	-9.25%	-20.21%	-	-
Horiz. %	78.16%	100.78%	65.96%	73.48%	72.41%	79.79%	100.00%	-
EPS	11.05	24.50	12.96	5.62	12.71	20.64	19.61	-9.11%
YoY %	-54.90%	89.04%	130.60%	-55.78%	-38.42%	5.25%	-	-
Horiz. %	56.35%	124.94%	66.09%	28.66%	64.81%	105.25%	100.00%	-
DPS	12.09	9.74	12.15	7.38	7.40	7.42	12.34	-0.34%
YoY %	24.13%	-19.84%	64.63%	-0.27%	-0.27%	-39.87%	-	-
Horiz. %	97.97%	78.93%	98.46%	59.81%	59.97%	60.13%	100.00%	-
NAPS	2.3302	2.3422	2.2412	2.2224	2.3196	2.3068	2.232	0.71%
YoY %	-0.51%	4.51%	0.85%	-4.19%	0.55%	3.35%	-	-
Horiz. %	104.40%	104.94%	100.41%	99.57%	103.92%	103.35%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	1.78	1.87	1.88	1.51	1.78	1.87	2.13	-
P/RPS	1.67	1.36	2.09	1.52	1.82	1.74	1.59	0.82%
YoY %	22.79%	-34.93%	37.50%	-16.48%	4.60%	9.43%	-	-
Horiz. %	105.03%	85.53%	131.45%	95.60%	114.47%	109.43%	100.00%	-
P/EPS	15.58	7.39	14.07	26.17	13.71	8.89	10.68	6.49%
YoY %	110.83%	-47.48%	-46.24%	90.88%	54.22%	-16.76%	-	-
Horiz. %	145.88%	69.19%	131.74%	245.04%	128.37%	83.24%	100.00%	-
EY	6.42	13.54	7.11	3.82	7.29	11.24	9.36	-6.08%
YoY %	-52.58%	90.44%	86.13%	-47.60%	-35.14%	20.09%	-	-
Horiz. %	68.59%	144.66%	75.96%	40.81%	77.88%	120.09%	100.00%	-
DY	7.02	5.37	6.65	5.00	4.24	4.04	5.89	2.96%
YoY %	30.73%	-19.25%	33.00%	17.92%	4.95%	-31.41%	-	-
Horiz. %	119.19%	91.17%	112.90%	84.89%	71.99%	68.59%	100.00%	-
P/NAPS	0.74	0.77	0.81	0.66	0.75	0.80	0.94	-3.90%
YoY %	-3.90%	-4.94%	22.73%	-12.00%	-6.25%	-14.89%	-	-
Horiz. %	78.72%	81.91%	86.17%	70.21%	79.79%	85.11%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	22/11/23	22/11/22	24/11/21	12/11/20	21/11/19	22/11/18	22/11/17	-
Price	1.80	1.99	1.87	1.53	1.75	1.75	2.15	-
P/RPS	1.69	1.45	2.08	1.54	1.79	1.63	1.60	0.91%
YoY %	16.55%	-30.29%	35.06%	-13.97%	9.82%	1.87%	-	-
Horiz. %	105.62%	90.62%	130.00%	96.25%	111.87%	101.87%	100.00%	-
P/EPS	15.76	7.86	14.00	26.52	13.48	8.32	10.78	6.53%
YoY %	100.51%	-43.86%	-47.21%	96.74%	62.02%	-22.82%	-	-
Horiz. %	146.20%	72.91%	129.87%	246.01%	125.05%	77.18%	100.00%	-
EY	6.35	12.72	7.14	3.77	7.42	12.01	9.28	-6.12%
YoY %	-50.08%	78.15%	89.39%	-49.19%	-38.22%	29.42%	-	-
Horiz. %	68.43%	137.07%	76.94%	40.63%	79.96%	129.42%	100.00%	-
DY	6.94	5.05	6.68	4.93	4.31	4.31	5.84	2.91%
YoY %	37.43%	-24.40%	35.50%	14.39%	0.00%	-26.20%	-	-
Horiz. %	118.84%	86.47%	114.38%	84.42%	73.80%	73.80%	100.00%	-
P/NAPS	0.75	0.82	0.81	0.67	0.74	0.74	0.95	-3.86%
YoY %	-8.54%	1.23%	20.90%	-9.46%	0.00%	-22.11%	-	-
Horiz. %	78.95%	86.32%	85.26%	70.53%	77.89%	77.89%	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