[FIMACOR] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 137.03%
YoY- -6.06%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 94,063 348,382 248,478 158,648 76,121 305,145 229,244 -44.87%
PBT 21,758 101,246 80,941 47,644 21,391 88,839 69,036 -53.78%
Tax -5,992 -29,252 -21,035 -12,895 -6,131 -26,940 -16,368 -48.91%
NP 15,766 71,994 59,906 34,749 15,260 61,899 52,668 -55.34%
-
NP to SH 14,325 67,700 57,221 33,099 13,964 58,229 49,487 -56.34%
-
Tax Rate 27.54% 28.89% 25.99% 27.07% 28.66% 30.32% 23.71% -
Total Cost 78,297 276,388 188,572 123,899 60,861 243,246 176,576 -41.93%
-
Net Worth 497,351 489,260 475,567 466,749 482,100 466,733 457,855 5.68%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 28,164 12,070 12,071 - 12,070 12,069 -
Div Payout % - 41.60% 21.09% 36.47% - 20.73% 24.39% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 497,351 489,260 475,567 466,749 482,100 466,733 457,855 5.68%
NOSH 80,477 80,470 80,468 80,474 80,484 80,471 80,466 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 16.76% 20.67% 24.11% 21.90% 20.05% 20.29% 22.97% -
ROE 2.88% 13.84% 12.03% 7.09% 2.90% 12.48% 10.81% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 116.88 432.93 308.79 197.14 94.58 379.20 284.89 -44.87%
EPS 17.80 84.13 71.11 41.13 17.35 72.36 61.50 -56.34%
DPS 0.00 35.00 15.00 15.00 0.00 15.00 15.00 -
NAPS 6.18 6.08 5.91 5.80 5.99 5.80 5.69 5.67%
Adjusted Per Share Value based on latest NOSH - 80,466
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 38.35 142.05 101.31 64.69 31.04 124.42 93.47 -44.87%
EPS 5.84 27.60 23.33 13.50 5.69 23.74 20.18 -56.34%
DPS 0.00 11.48 4.92 4.92 0.00 4.92 4.92 -
NAPS 2.0278 1.9949 1.939 1.9031 1.9657 1.903 1.8668 5.68%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 9.20 8.15 6.20 6.14 5.79 5.80 5.94 -
P/RPS 7.87 1.88 2.01 3.11 6.12 1.53 2.08 143.40%
P/EPS 51.69 9.69 8.72 14.93 33.37 8.02 9.66 206.86%
EY 1.93 10.32 11.47 6.70 3.00 12.48 10.35 -67.46%
DY 0.00 4.29 2.42 2.44 0.00 2.59 2.53 -
P/NAPS 1.49 1.34 1.05 1.06 0.97 1.00 1.04 27.17%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 22/05/14 20/02/14 26/11/13 27/08/13 23/05/13 26/02/13 -
Price 9.10 8.45 6.42 6.60 6.00 6.06 5.74 -
P/RPS 7.79 1.95 2.08 3.35 6.34 1.60 2.01 147.34%
P/EPS 51.12 10.04 9.03 16.05 34.58 8.37 9.33 211.76%
EY 1.96 9.96 11.08 6.23 2.89 11.94 10.71 -67.86%
DY 0.00 4.14 2.34 2.27 0.00 2.48 2.61 -
P/NAPS 1.47 1.39 1.09 1.14 1.00 1.04 1.01 28.51%

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