[FIMACOR] QoQ Quarter Result on 31-Mar-2014 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -56.56%
YoY- 19.87%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 105,220 83,025 94,063 99,904 89,830 82,527 76,121 24.01%
PBT 25,343 21,670 21,758 20,305 33,297 26,253 21,391 11.93%
Tax -6,468 -4,309 -5,992 -8,217 -8,140 -6,764 -6,131 3.62%
NP 18,875 17,361 15,766 12,088 25,157 19,489 15,260 15.18%
-
NP to SH 17,387 16,123 14,325 10,479 24,122 19,135 13,964 15.69%
-
Tax Rate 25.52% 19.88% 27.54% 40.47% 24.45% 25.76% 28.66% -
Total Cost 86,345 65,664 78,297 87,816 64,673 63,038 60,861 26.17%
-
Net Worth 309,692 482,724 497,351 402,414 475,520 466,707 482,100 -25.49%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 4,022 - 16,096 - 12,070 - -
Div Payout % - 24.95% - 153.61% - 63.08% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 309,692 482,724 497,351 402,414 475,520 466,707 482,100 -25.49%
NOSH 147,472 80,454 80,477 80,482 80,460 80,466 80,484 49.57%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 17.94% 20.91% 16.76% 12.10% 28.01% 23.62% 20.05% -
ROE 5.61% 3.34% 2.88% 2.60% 5.07% 4.10% 2.90% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 71.35 103.20 116.88 124.13 111.65 102.56 94.58 -17.08%
EPS 11.79 10.45 17.80 13.02 29.98 23.78 17.35 -22.65%
DPS 0.00 5.00 0.00 20.00 0.00 15.00 0.00 -
NAPS 2.10 6.00 6.18 5.00 5.91 5.80 5.99 -50.18%
Adjusted Per Share Value based on latest NOSH - 80,482
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 42.90 33.85 38.35 40.73 36.63 33.65 31.04 24.00%
EPS 7.09 6.57 5.84 4.27 9.84 7.80 5.69 15.74%
DPS 0.00 1.64 0.00 6.56 0.00 4.92 0.00 -
NAPS 1.2627 1.9682 2.0278 1.6408 1.9388 1.9029 1.9657 -25.49%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.42 8.96 9.20 8.15 6.20 6.14 5.79 -
P/RPS 3.39 8.68 7.87 6.57 5.55 5.99 6.12 -32.47%
P/EPS 20.53 44.71 51.69 62.60 20.68 25.82 33.37 -27.59%
EY 4.87 2.24 1.93 1.60 4.84 3.87 3.00 38.00%
DY 0.00 0.56 0.00 2.45 0.00 2.44 0.00 -
P/NAPS 1.15 1.49 1.49 1.63 1.05 1.06 0.97 11.98%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 20/11/14 21/08/14 22/05/14 20/02/14 26/11/13 27/08/13 -
Price 2.51 2.58 9.10 8.45 6.42 6.60 6.00 -
P/RPS 3.52 2.50 7.79 6.81 5.75 6.44 6.34 -32.37%
P/EPS 21.29 12.87 51.12 64.90 21.41 27.75 34.58 -27.56%
EY 4.70 7.77 1.96 1.54 4.67 3.60 2.89 38.17%
DY 0.00 1.94 0.00 2.37 0.00 2.27 0.00 -
P/NAPS 1.20 0.43 1.47 1.69 1.09 1.14 1.00 12.88%

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