[FIMACOR] QoQ TTM Result on 31-Mar-2022 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 39.85%
YoY- 123.2%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 303,371 326,312 332,231 291,820 248,449 213,564 200,703 31.60%
PBT 82,919 93,981 110,379 95,067 72,121 49,440 36,703 71.91%
Tax -16,098 -20,446 -24,802 -19,636 -17,707 -10,309 -5,232 111.11%
NP 66,821 73,535 85,577 75,431 54,414 39,131 31,471 64.97%
-
NP to SH 56,044 60,088 69,780 60,561 43,305 31,787 26,584 64.19%
-
Tax Rate 19.41% 21.76% 22.47% 20.65% 24.55% 20.85% 14.25% -
Total Cost 236,550 252,777 246,654 216,389 194,035 174,433 169,232 24.93%
-
Net Worth 569,628 574,443 591,074 579,834 551,717 549,690 549,920 2.36%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 23,882 23,882 35,661 35,661 29,791 29,791 18,012 20.62%
Div Payout % 42.61% 39.75% 51.11% 58.89% 68.79% 93.72% 67.76% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 569,628 574,443 591,074 579,834 551,717 549,690 549,920 2.36%
NOSH 245,261 245,261 245,261 245,261 245,261 245,261 245,261 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 22.03% 22.54% 25.76% 25.85% 21.90% 18.32% 15.68% -
ROE 9.84% 10.46% 11.81% 10.44% 7.85% 5.78% 4.83% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 127.82 137.47 139.96 122.80 104.47 89.75 84.31 31.87%
EPS 23.61 25.31 29.40 25.48 18.21 13.36 11.17 64.47%
DPS 10.05 10.05 15.00 15.00 12.50 12.50 7.55 20.94%
NAPS 2.40 2.42 2.49 2.44 2.32 2.31 2.31 2.57%
Adjusted Per Share Value based on latest NOSH - 245,261
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 123.69 133.05 135.46 118.98 101.30 87.08 81.83 31.60%
EPS 22.85 24.50 28.45 24.69 17.66 12.96 10.84 64.17%
DPS 9.74 9.74 14.54 14.54 12.15 12.15 7.34 20.69%
NAPS 2.3225 2.3422 2.41 2.3642 2.2495 2.2412 2.2422 2.36%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.92 1.87 2.09 2.00 1.88 1.88 1.90 -
P/RPS 1.50 1.36 1.49 1.63 1.80 2.09 2.25 -23.62%
P/EPS 8.13 7.39 7.11 7.85 10.32 14.07 17.01 -38.78%
EY 12.30 13.54 14.07 12.74 9.69 7.11 5.88 63.34%
DY 5.23 5.37 7.18 7.50 6.65 6.65 3.97 20.11%
P/NAPS 0.80 0.77 0.84 0.82 0.81 0.81 0.82 -1.62%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 22/11/22 16/08/22 24/05/22 22/02/22 24/11/21 17/08/21 -
Price 2.00 1.99 1.94 2.08 1.91 1.87 1.92 -
P/RPS 1.56 1.45 1.39 1.69 1.83 2.08 2.28 -22.29%
P/EPS 8.47 7.86 6.60 8.16 10.49 14.00 17.19 -37.53%
EY 11.81 12.72 15.15 12.25 9.53 7.14 5.82 60.07%
DY 5.03 5.05 7.73 7.21 6.54 6.68 3.93 17.82%
P/NAPS 0.83 0.82 0.78 0.85 0.82 0.81 0.83 0.00%

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