[FIMACOR] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -38.66%
YoY- -47.82%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 89,830 82,527 76,121 75,901 72,605 83,732 72,907 14.88%
PBT 33,297 26,253 21,391 19,803 19,202 25,250 24,584 22.34%
Tax -8,140 -6,764 -6,131 -10,572 -4,244 -6,255 -5,869 24.29%
NP 25,157 19,489 15,260 9,231 14,958 18,995 18,715 21.73%
-
NP to SH 24,122 19,135 13,964 8,742 14,252 17,687 17,548 23.55%
-
Tax Rate 24.45% 25.76% 28.66% 53.39% 22.10% 24.77% 23.87% -
Total Cost 64,673 63,038 60,861 66,670 57,647 64,737 54,192 12.47%
-
Net Worth 475,520 466,707 482,100 466,884 457,898 465,913 453,785 3.15%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 12,070 - 18,916 - 12,070 - -
Div Payout % - 63.08% - 216.39% - 68.24% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 475,520 466,707 482,100 466,884 457,898 465,913 453,785 3.15%
NOSH 80,460 80,466 80,484 80,497 80,474 80,468 80,458 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 28.01% 23.62% 20.05% 12.16% 20.60% 22.69% 25.67% -
ROE 5.07% 4.10% 2.90% 1.87% 3.11% 3.80% 3.87% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 111.65 102.56 94.58 94.29 90.22 104.06 90.61 14.89%
EPS 29.98 23.78 17.35 10.86 17.71 21.98 21.81 23.55%
DPS 0.00 15.00 0.00 23.50 0.00 15.00 0.00 -
NAPS 5.91 5.80 5.99 5.80 5.69 5.79 5.64 3.15%
Adjusted Per Share Value based on latest NOSH - 80,497
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 36.63 33.65 31.04 30.95 29.60 34.14 29.73 14.88%
EPS 9.84 7.80 5.69 3.56 5.81 7.21 7.15 23.65%
DPS 0.00 4.92 0.00 7.71 0.00 4.92 0.00 -
NAPS 1.9388 1.9029 1.9657 1.9036 1.867 1.8997 1.8502 3.15%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 6.20 6.14 5.79 5.80 5.94 5.91 6.11 -
P/RPS 5.55 5.99 6.12 6.15 6.58 5.68 6.74 -12.11%
P/EPS 20.68 25.82 33.37 53.41 33.54 26.89 28.01 -18.26%
EY 4.84 3.87 3.00 1.87 2.98 3.72 3.57 22.42%
DY 0.00 2.44 0.00 4.05 0.00 2.54 0.00 -
P/NAPS 1.05 1.06 0.97 1.00 1.04 1.02 1.08 -1.85%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 26/11/13 27/08/13 23/05/13 26/02/13 28/11/12 29/08/12 -
Price 6.42 6.60 6.00 6.06 5.74 5.85 6.34 -
P/RPS 5.75 6.44 6.34 6.43 6.36 5.62 7.00 -12.25%
P/EPS 21.41 27.75 34.58 55.80 32.41 26.62 29.07 -18.40%
EY 4.67 3.60 2.89 1.79 3.09 3.76 3.44 22.53%
DY 0.00 2.27 0.00 3.88 0.00 2.56 0.00 -
P/NAPS 1.09 1.14 1.00 1.04 1.01 1.01 1.12 -1.78%

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