[FIMACOR] QoQ 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- 37.03%
YoY- 8.19%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter 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 99,904 89,830 82,527 76,121 75,901 72,605 18.89%
PBT 21,758 20,305 33,297 26,253 21,391 19,803 19,202 8.71%
Tax -5,992 -8,217 -8,140 -6,764 -6,131 -10,572 -4,244 25.93%
NP 15,766 12,088 25,157 19,489 15,260 9,231 14,958 3.57%
-
NP to SH 14,325 10,479 24,122 19,135 13,964 8,742 14,252 0.34%
-
Tax Rate 27.54% 40.47% 24.45% 25.76% 28.66% 53.39% 22.10% -
Total Cost 78,297 87,816 64,673 63,038 60,861 66,670 57,647 22.71%
-
Net Worth 497,351 402,414 475,520 466,707 482,100 466,884 457,898 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 - 16,096 - 12,070 - 18,916 - -
Div Payout % - 153.61% - 63.08% - 216.39% - -
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 497,351 402,414 475,520 466,707 482,100 466,884 457,898 5.68%
NOSH 80,477 80,482 80,460 80,466 80,484 80,497 80,474 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% 12.10% 28.01% 23.62% 20.05% 12.16% 20.60% -
ROE 2.88% 2.60% 5.07% 4.10% 2.90% 1.87% 3.11% -
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 116.88 124.13 111.65 102.56 94.58 94.29 90.22 18.89%
EPS 17.80 13.02 29.98 23.78 17.35 10.86 17.71 0.33%
DPS 0.00 20.00 0.00 15.00 0.00 23.50 0.00 -
NAPS 6.18 5.00 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 40.73 36.63 33.65 31.04 30.95 29.60 18.90%
EPS 5.84 4.27 9.84 7.80 5.69 3.56 5.81 0.34%
DPS 0.00 6.56 0.00 4.92 0.00 7.71 0.00 -
NAPS 2.0278 1.6408 1.9388 1.9029 1.9657 1.9036 1.867 5.67%
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 6.57 5.55 5.99 6.12 6.15 6.58 12.71%
P/EPS 51.69 62.60 20.68 25.82 33.37 53.41 33.54 33.52%
EY 1.93 1.60 4.84 3.87 3.00 1.87 2.98 -25.20%
DY 0.00 2.45 0.00 2.44 0.00 4.05 0.00 -
P/NAPS 1.49 1.63 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 6.81 5.75 6.44 6.34 6.43 6.36 14.52%
P/EPS 51.12 64.90 21.41 27.75 34.58 55.80 32.41 35.61%
EY 1.96 1.54 4.67 3.60 2.89 1.79 3.09 -26.23%
DY 0.00 2.37 0.00 2.27 0.00 3.88 0.00 -
P/NAPS 1.47 1.69 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