[FIMACOR] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -78.84%
YoY- 2.59%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 378,014 282,308 177,088 94,063 348,382 248,478 158,648 78.48%
PBT 87,827 68,771 43,428 21,758 101,246 80,941 47,644 50.39%
Tax -27,522 -16,769 -10,301 -5,992 -29,252 -21,035 -12,895 65.84%
NP 60,305 52,002 33,127 15,766 71,994 59,906 34,749 44.46%
-
NP to SH 55,761 47,835 30,448 14,325 67,700 57,221 33,099 41.62%
-
Tax Rate 31.34% 24.38% 23.72% 27.54% 28.89% 25.99% 27.07% -
Total Cost 317,709 230,306 143,961 78,297 276,388 188,572 123,899 87.45%
-
Net Worth 309,716 295,095 482,790 497,351 489,260 475,567 466,749 -23.94%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 35,195 7,377 4,023 - 28,164 12,070 12,071 104.22%
Div Payout % 63.12% 15.42% 13.21% - 41.60% 21.09% 36.47% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 309,716 295,095 482,790 497,351 489,260 475,567 466,749 -23.94%
NOSH 241,362 147,547 80,465 80,477 80,470 80,468 80,474 108.11%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 15.95% 18.42% 18.71% 16.76% 20.67% 24.11% 21.90% -
ROE 18.00% 16.21% 6.31% 2.88% 13.84% 12.03% 7.09% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 268.51 191.33 220.08 116.88 432.93 308.79 197.14 22.89%
EPS 36.15 31.01 19.74 17.80 84.13 71.11 41.13 -8.25%
DPS 25.00 5.00 5.00 0.00 35.00 15.00 15.00 40.61%
NAPS 2.20 2.00 6.00 6.18 6.08 5.91 5.80 -47.63%
Adjusted Per Share Value based on latest NOSH - 80,477
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 154.13 115.11 72.20 38.35 142.05 101.31 64.69 78.48%
EPS 22.74 19.50 12.41 5.84 27.60 23.33 13.50 41.61%
DPS 14.35 3.01 1.64 0.00 11.48 4.92 4.92 104.27%
NAPS 1.2628 1.2032 1.9685 2.0278 1.9949 1.939 1.9031 -23.94%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.53 2.42 8.96 9.20 8.15 6.20 6.14 -
P/RPS 0.94 1.26 4.07 7.87 1.88 2.01 3.11 -54.99%
P/EPS 6.39 7.46 23.68 51.69 9.69 8.72 14.93 -43.23%
EY 15.66 13.40 4.22 1.93 10.32 11.47 6.70 76.21%
DY 9.88 2.07 0.56 0.00 4.29 2.42 2.44 154.26%
P/NAPS 1.15 1.21 1.49 1.49 1.34 1.05 1.06 5.58%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 24/02/15 20/11/14 21/08/14 22/05/14 20/02/14 26/11/13 -
Price 2.64 2.51 2.58 9.10 8.45 6.42 6.60 -
P/RPS 0.98 1.31 1.17 7.79 1.95 2.08 3.35 -55.96%
P/EPS 6.67 7.74 6.82 51.12 10.04 9.03 16.05 -44.34%
EY 15.00 12.92 14.67 1.96 9.96 11.08 6.23 79.73%
DY 9.47 1.99 1.94 0.00 4.14 2.34 2.27 159.37%
P/NAPS 1.20 1.26 0.43 1.47 1.39 1.09 1.14 3.48%

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