[FIMACOR] YoY TTM Result on 31-Mar-2016 [#4]

Stock

[FIMACOR] FIMA CORPORATION BHD

Announcement Date

24-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2016

Quarter

31-Mar-2016 [#4]

Profit Trend

QoQ- 8.21%

YoY- -8.03%

Quarter Report

Qtr 03.16 (4th qtr 2015-16).pdf

Latest QR

Upcoming QR

FIMACOR's Result

FIMACOR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
TTM Result
Revenue	244,720	284,646	372,101	375,207	378,014	348,382	305,145	-3.60%
YoY %	-14.03%	-23.50%	-0.83%	-0.74%	8.51%	14.17%	-	-
Horiz. %	80.20%	93.28%	121.94%	122.96%	123.88%	114.17%	100.00%	-
PBT	79,477	63,303	61,261	77,300	87,827	101,246	88,839	-1.83%
YoY %	25.55%	3.33%	-20.75%	-11.99%	-13.25%	13.97%	-	-
Horiz. %	89.46%	71.26%	68.96%	87.01%	98.86%	113.97%	100.00%	-
Tax	-14,151	-21,092	-26,254	-22,428	-27,522	-29,252	-26,940	-10.17%
YoY %	32.91%	19.66%	-17.06%	18.51%	5.91%	-8.58%	-	-
Horiz. %	52.53%	78.29%	97.45%	83.25%	102.16%	108.58%	100.00%	-
NP	65,326	42,211	35,007	54,872	60,305	71,994	61,899	0.90%
YoY %	54.76%	20.58%	-36.20%	-9.01%	-16.24%	16.31%	-	-
Horiz. %	105.54%	68.19%	56.56%	88.65%	97.42%	116.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	57,446	36,110	37,715	51,282	55,761	67,700	58,229	-0.22%
YoY %	59.09%	-4.26%	-26.46%	-8.03%	-17.64%	16.27%	-	-
Horiz. %	98.66%	62.01%	64.77%	88.07%	95.76%	116.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.81%	33.32%	42.86%	29.01%	31.34%	28.89%	30.32%	-
YoY %	-46.55%	-22.26%	47.74%	-7.43%	8.48%	-4.72%	-	-
Horiz. %	58.74%	109.89%	141.36%	95.68%	103.36%	95.28%	100.00%	-
Total Cost	179,394	242,435	337,094	320,335	317,709	276,388	243,246	-4.94%
YoY %	-26.00%	-28.08%	5.23%	0.83%	14.95%	13.62%	-	-
Horiz. %	73.75%	99.67%	138.58%	131.69%	130.61%	113.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	574,532	547,332	561,946	554,769	281,560	402,414	466,884	3.51%
YoY %	4.97%	-2.60%	1.29%	97.03%	-30.03%	-13.81%	-	-
Horiz. %	123.06%	117.23%	120.36%	118.82%	60.31%	86.19%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	18,149	18,204	30,267	48,258	25,139	28,166	30,987	-8.52%
YoY %	-0.30%	-39.86%	-37.28%	91.96%	-10.75%	-9.10%	-	-
Horiz. %	58.57%	58.75%	97.68%	155.74%	81.13%	90.90%	100.00%	-
Div Payout %	31.59%	50.41%	80.25%	94.10%	45.08%	41.61%	53.22%	-
YoY %	-37.33%	-37.18%	-14.72%	108.74%	8.34%	-21.82%	-	-
Horiz. %	59.36%	94.72%	150.79%	176.81%	84.70%	78.18%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	574,532	547,332	561,946	554,769	281,560	402,414	466,884	3.51%
YoY %	4.97%	-2.60%	1.29%	97.03%	-30.03%	-13.81%	-	-
Horiz. %	123.06%	117.23%	120.36%	118.82%	60.31%	86.19%	100.00%	-
NOSH	245,261	245,261	241,178	241,204	241,362	80,482	80,497	20.39%
YoY %	0.00%	1.69%	-0.01%	-0.07%	199.90%	-0.02%	-	-
Horiz. %	304.68%	304.68%	299.61%	299.64%	299.84%	99.98%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	26.69%	14.83%	9.41%	14.62%	15.95%	20.67%	20.29%	-
YoY %	79.97%	57.60%	-35.64%	-8.34%	-22.84%	1.87%	-	-
Horiz. %	131.54%	73.09%	46.38%	72.06%	78.61%	101.87%	100.00%	-
ROE	10.00%	6.60%	6.71%	9.24%	19.80%	16.82%	12.47%	-
YoY %	51.52%	-1.64%	-27.38%	-53.33%	17.72%	34.88%	-	-
Horiz. %	80.19%	52.93%	53.81%	74.10%	158.78%	134.88%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	101.80	118.05	154.28	155.56	268.51	432.86	379.08	-19.66%
YoY %	-13.77%	-23.48%	-0.82%	-42.07%	-37.97%	14.19%	-	-
Horiz. %	26.85%	31.14%	40.70%	41.04%	70.83%	114.19%	100.00%	-
EPS	23.90	14.98	15.64	21.26	39.61	84.12	72.34	-16.84%
YoY %	59.55%	-4.22%	-26.43%	-46.33%	-52.91%	16.28%	-	-
Horiz. %	33.04%	20.71%	21.62%	29.39%	54.76%	116.28%	100.00%	-
DPS	7.55	7.55	12.55	20.00	17.86	35.00	38.50	-23.76%
YoY %	0.00%	-39.84%	-37.25%	11.98%	-48.97%	-9.09%	-	-
Horiz. %	19.61%	19.61%	32.60%	51.95%	46.39%	90.91%	100.00%	-
NAPS	2.39	2.27	2.33	2.30	2.00	5.00	5.80	-13.73%
YoY %	5.29%	-2.58%	1.30%	15.00%	-60.00%	-13.79%	-	-
Horiz. %	41.21%	39.14%	40.17%	39.66%	34.48%	86.21%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 241,204
RPS	99.78	116.06	151.72	152.98	154.13	142.05	124.42	-3.60%
YoY %	-14.03%	-23.50%	-0.82%	-0.75%	8.50%	14.17%	-	-
Horiz. %	80.20%	93.28%	121.94%	122.95%	123.88%	114.17%	100.00%	-
EPS	23.42	14.72	15.38	20.91	22.74	27.60	23.74	-0.22%
YoY %	59.10%	-4.29%	-26.45%	-8.05%	-17.61%	16.26%	-	-
Horiz. %	98.65%	62.01%	64.79%	88.08%	95.79%	116.26%	100.00%	-
DPS	7.40	7.42	12.34	19.68	10.25	11.48	12.63	-8.52%
YoY %	-0.27%	-39.87%	-37.30%	92.00%	-10.71%	-9.11%	-	-
Horiz. %	58.59%	58.75%	97.70%	155.82%	81.16%	90.89%	100.00%	-
NAPS	2.3425	2.2316	2.2912	2.262	1.148	1.6408	1.9036	3.51%
YoY %	4.97%	-2.60%	1.29%	97.04%	-30.03%	-13.81%	-	-
Horiz. %	123.06%	117.23%	120.36%	118.83%	60.31%	86.19%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	1.93	1.98	2.24	2.34	2.53	8.15	5.80	-
P/RPS	1.90	1.68	1.45	1.50	0.94	1.88	1.53	3.67%
YoY %	13.10%	15.86%	-3.33%	59.57%	-50.00%	22.88%	-	-
Horiz. %	124.18%	109.80%	94.77%	98.04%	61.44%	122.88%	100.00%	-
P/EPS	8.08	13.22	14.32	11.01	6.39	9.69	8.02	0.12%
YoY %	-38.88%	-7.68%	30.06%	72.30%	-34.06%	20.82%	-	-
Horiz. %	100.75%	164.84%	178.55%	137.28%	79.68%	120.82%	100.00%	-
EY	12.38	7.56	6.98	9.09	15.66	10.32	12.47	-0.12%
YoY %	63.76%	8.31%	-23.21%	-41.95%	51.74%	-17.24%	-	-
Horiz. %	99.28%	60.63%	55.97%	72.89%	125.58%	82.76%	100.00%	-
DY	3.91	3.81	5.60	8.55	7.06	4.29	6.64	-8.44%
YoY %	2.62%	-31.96%	-34.50%	21.10%	64.57%	-35.39%	-	-
Horiz. %	58.89%	57.38%	84.34%	128.77%	106.33%	64.61%	100.00%	-
P/NAPS	0.81	0.87	0.96	1.02	1.27	1.63	1.00	-3.44%
YoY %	-6.90%	-9.38%	-5.88%	-19.69%	-22.09%	63.00%	-	-
Horiz. %	81.00%	87.00%	96.00%	102.00%	127.00%	163.00%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	23/05/19	30/05/18	24/05/17	24/05/16	26/05/15	22/05/14	23/05/13	-
Price	1.90	1.91	2.23	2.22	2.64	8.45	6.06	-
P/RPS	1.87	1.62	1.45	1.43	0.98	1.95	1.60	2.63%
YoY %	15.43%	11.72%	1.40%	45.92%	-49.74%	21.88%	-	-
Horiz. %	116.88%	101.25%	90.62%	89.38%	61.25%	121.88%	100.00%	-
P/EPS	7.95	12.75	14.26	10.44	6.67	10.05	8.38	-0.87%
YoY %	-37.65%	-10.59%	36.59%	56.52%	-33.63%	19.93%	-	-
Horiz. %	94.87%	152.15%	170.17%	124.58%	79.59%	119.93%	100.00%	-
EY	12.58	7.84	7.01	9.58	15.00	9.95	11.94	0.87%
YoY %	60.46%	11.84%	-26.83%	-36.13%	50.75%	-16.67%	-	-
Horiz. %	105.36%	65.66%	58.71%	80.23%	125.63%	83.33%	100.00%	-
DY	3.97	3.95	5.63	9.01	6.76	4.14	6.35	-7.52%
YoY %	0.51%	-29.84%	-37.51%	33.28%	63.29%	-34.80%	-	-
Horiz. %	62.52%	62.20%	88.66%	141.89%	106.46%	65.20%	100.00%	-
P/NAPS	0.79	0.84	0.96	0.97	1.32	1.69	1.04	-4.47%
YoY %	-5.95%	-12.50%	-1.03%	-26.52%	-21.89%	62.50%	-	-
Horiz. %	75.96%	80.77%	92.31%	93.27%	126.92%	162.50%	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