[FIMACOR] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 0.4%
YoY- -19.62%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 304,484 305,145 305,658 313,278 291,628 300,174 310,502 -1.29%
PBT 85,564 88,839 92,048 99,668 98,336 107,505 111,753 -16.32%
Tax -24,524 -26,940 -21,824 -24,248 -23,476 -28,588 -30,281 -13.12%
NP 61,040 61,899 70,224 75,420 74,860 78,917 81,472 -17.52%
-
NP to SH 55,856 58,229 65,982 70,470 70,192 71,907 73,540 -16.76%
-
Tax Rate 28.66% 30.32% 23.71% 24.33% 23.87% 26.59% 27.10% -
Total Cost 243,444 243,246 235,434 237,858 216,768 221,257 229,030 4.15%
-
Net Worth 482,100 466,733 457,855 465,884 453,785 435,336 420,864 9.48%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 12,070 16,093 24,139 - 28,164 16,094 -
Div Payout % - 20.73% 24.39% 34.25% - 39.17% 21.89% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 482,100 466,733 457,855 465,884 453,785 435,336 420,864 9.48%
NOSH 80,484 80,471 80,466 80,463 80,458 80,468 80,471 0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 20.05% 20.29% 22.97% 24.07% 25.67% 26.29% 26.24% -
ROE 11.59% 12.48% 14.41% 15.13% 15.47% 16.52% 17.47% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 378.32 379.20 379.86 389.34 362.46 373.03 385.86 -1.30%
EPS 69.40 72.36 82.00 87.58 87.24 89.36 91.39 -16.77%
DPS 0.00 15.00 20.00 30.00 0.00 35.00 20.00 -
NAPS 5.99 5.80 5.69 5.79 5.64 5.41 5.23 9.47%
Adjusted Per Share Value based on latest NOSH - 80,468
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 124.15 124.42 124.63 127.73 118.91 122.39 126.60 -1.29%
EPS 22.77 23.74 26.90 28.73 28.62 29.32 29.98 -16.76%
DPS 0.00 4.92 6.56 9.84 0.00 11.48 6.56 -
NAPS 1.9657 1.903 1.8668 1.8995 1.8502 1.775 1.716 9.48%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 5.79 5.80 5.94 5.91 6.11 6.11 5.80 -
P/RPS 1.53 1.53 1.56 1.52 1.69 1.64 1.50 1.33%
P/EPS 8.34 8.02 7.24 6.75 7.00 6.84 6.35 19.95%
EY 11.99 12.48 13.80 14.82 14.28 14.63 15.76 -16.67%
DY 0.00 2.59 3.37 5.08 0.00 5.73 3.45 -
P/NAPS 0.97 1.00 1.04 1.02 1.08 1.13 1.11 -8.60%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 23/05/13 26/02/13 28/11/12 29/08/12 16/05/12 21/02/12 -
Price 6.00 6.06 5.74 5.85 6.34 5.95 6.75 -
P/RPS 1.59 1.60 1.51 1.50 1.75 1.60 1.75 -6.19%
P/EPS 8.65 8.37 7.00 6.68 7.27 6.66 7.39 11.07%
EY 11.57 11.94 14.29 14.97 13.76 15.02 13.54 -9.96%
DY 0.00 2.48 3.48 5.13 0.00 5.88 2.96 -
P/NAPS 1.00 1.04 1.01 1.01 1.12 1.10 1.29 -15.62%

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