[FIMACOR] QoQ 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- 36.7%
YoY- 2.59%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 95,706 105,220 83,025 94,063 99,904 89,830 82,527 10.39%
PBT 19,056 25,343 21,670 21,758 20,305 33,297 26,253 -19.24%
Tax -10,753 -6,468 -4,309 -5,992 -8,217 -8,140 -6,764 36.25%
NP 8,303 18,875 17,361 15,766 12,088 25,157 19,489 -43.41%
-
NP to SH 7,926 17,387 16,123 14,325 10,479 24,122 19,135 -44.46%
-
Tax Rate 56.43% 25.52% 19.88% 27.54% 40.47% 24.45% 25.76% -
Total Cost 87,403 86,345 65,664 78,297 87,816 64,673 63,038 24.36%
-
Net Worth 281,560 309,692 482,724 497,351 402,414 475,520 466,707 -28.62%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 21,117 - 4,022 - 16,096 - 12,070 45.24%
Div Payout % 266.43% - 24.95% - 153.61% - 63.08% -
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 281,560 309,692 482,724 497,351 402,414 475,520 466,707 -28.62%
NOSH 241,362 147,472 80,454 80,477 80,482 80,460 80,466 108.12%
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 8.68% 17.94% 20.91% 16.76% 12.10% 28.01% 23.62% -
ROE 2.82% 5.61% 3.34% 2.88% 2.60% 5.07% 4.10% -
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 67.98 71.35 103.20 116.88 124.13 111.65 102.56 -23.99%
EPS 5.14 11.79 10.45 17.80 13.02 29.98 23.78 -64.01%
DPS 15.00 0.00 5.00 0.00 20.00 0.00 15.00 0.00%
NAPS 2.00 2.10 6.00 6.18 5.00 5.91 5.80 -50.85%
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 39.02 42.90 33.85 38.35 40.73 36.63 33.65 10.38%
EPS 3.23 7.09 6.57 5.84 4.27 9.84 7.80 -44.47%
DPS 8.61 0.00 1.64 0.00 6.56 0.00 4.92 45.26%
NAPS 1.148 1.2627 1.9682 2.0278 1.6408 1.9388 1.9029 -28.62%
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 3.72 3.39 8.68 7.87 6.57 5.55 5.99 -27.23%
P/EPS 44.94 20.53 44.71 51.69 62.60 20.68 25.82 44.74%
EY 2.23 4.87 2.24 1.93 1.60 4.84 3.87 -30.77%
DY 5.93 0.00 0.56 0.00 2.45 0.00 2.44 80.86%
P/NAPS 1.27 1.15 1.49 1.49 1.63 1.05 1.06 12.81%
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 3.88 3.52 2.50 7.79 6.81 5.75 6.44 -28.68%
P/EPS 46.89 21.29 12.87 51.12 64.90 21.41 27.75 41.91%
EY 2.13 4.70 7.77 1.96 1.54 4.67 3.60 -29.54%
DY 5.68 0.00 1.94 0.00 2.37 0.00 2.27 84.41%
P/NAPS 1.32 1.20 0.43 1.47 1.69 1.09 1.14 10.27%

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