[FIMACOR] YoY Annualized Quarter Result on 30-Sep-2017 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 20.67%
YoY- -31.41%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 212,358 222,738 243,218 295,804 392,432 394,696 354,176 -8.16%
PBT 33,420 30,280 98,664 70,662 92,964 82,860 86,856 -14.70%
Tax -7,184 -9,806 -12,924 -20,456 -25,462 -21,472 -20,602 -16.09%
NP 26,236 20,474 85,740 50,206 67,502 61,388 66,254 -14.29%
-
NP to SH 24,250 20,308 72,872 43,862 63,952 55,512 60,896 -14.21%
-
Tax Rate 21.50% 32.38% 13.10% 28.95% 27.39% 25.91% 23.72% -
Total Cost 186,122 202,264 157,478 245,598 324,930 333,308 287,922 -7.00%
-
Net Worth 545,075 568,897 565,778 547,414 574,361 545,465 482,790 2.04%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 239 240 240 241 24,132 24,135 8,046 -44.31%
Div Payout % 0.99% 1.18% 0.33% 0.55% 37.74% 43.48% 13.21% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 545,075 568,897 565,778 547,414 574,361 545,465 482,790 2.04%
NOSH 245,261 245,261 245,261 245,261 241,328 241,356 80,465 20.39%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 12.35% 9.19% 35.25% 16.97% 17.20% 15.55% 18.71% -
ROE 4.45% 3.57% 12.88% 8.01% 11.13% 10.18% 12.61% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 88.83 92.79 101.02 122.66 162.61 163.53 440.16 -23.39%
EPS 10.14 8.46 30.26 18.18 26.50 23.00 39.48 -20.25%
DPS 0.10 0.10 0.10 0.10 10.00 10.00 10.00 -53.55%
NAPS 2.28 2.37 2.35 2.27 2.38 2.26 6.00 -14.88%
Adjusted Per Share Value based on latest NOSH - 245,261
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 86.58 90.82 99.17 120.61 160.01 160.93 144.41 -8.16%
EPS 9.89 8.28 29.71 17.88 26.08 22.63 24.83 -14.21%
DPS 0.10 0.10 0.10 0.10 9.84 9.84 3.28 -44.07%
NAPS 2.2224 2.3196 2.3068 2.232 2.3418 2.224 1.9685 2.04%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.51 1.78 1.87 2.13 2.17 2.30 8.96 -
P/RPS 1.70 1.92 1.85 1.74 1.33 1.41 2.04 -2.99%
P/EPS 14.89 21.04 6.18 11.71 8.19 10.00 11.84 3.89%
EY 6.72 4.75 16.19 8.54 12.21 10.00 8.45 -3.74%
DY 0.07 0.06 0.05 0.05 4.61 4.35 1.12 -36.97%
P/NAPS 0.66 0.75 0.80 0.94 0.91 1.02 1.49 -12.68%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 12/11/20 21/11/19 22/11/18 22/11/17 23/11/16 25/11/15 20/11/14 -
Price 1.53 1.75 1.75 2.15 2.10 2.32 2.58 -
P/RPS 1.72 1.89 1.73 1.75 1.29 1.42 0.59 19.50%
P/EPS 15.08 20.69 5.78 11.82 7.92 10.09 3.41 28.08%
EY 6.63 4.83 17.30 8.46 12.62 9.91 29.33 -21.93%
DY 0.07 0.06 0.06 0.05 4.76 4.31 3.88 -48.75%
P/NAPS 0.67 0.74 0.74 0.95 0.88 1.03 0.43 7.66%

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