[FIMACOR] YoY TTM Result on 30-Jun-2022 [#1]

Announcement Date
16-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 15.22%
YoY- 162.49%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 195,840 271,006 332,231 200,703 233,126 249,349 256,734 -4.40%
PBT 38,989 38,114 110,379 36,703 17,521 76,621 56,277 -5.92%
Tax -7,501 -9,073 -24,802 -5,232 -9,646 -13,589 -18,067 -13.61%
NP 31,488 29,041 85,577 31,471 7,875 63,032 38,210 -3.17%
-
NP to SH 25,146 26,945 69,780 26,584 10,588 55,302 33,285 -4.56%
-
Tax Rate 19.24% 23.80% 22.47% 14.25% 55.05% 17.74% 32.10% -
Total Cost 164,352 241,965 246,654 169,232 225,251 186,317 218,524 -4.63%
-
Net Worth 576,185 585,752 591,074 549,920 559,765 578,460 556,418 0.58%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 29,640 17,918 35,661 18,012 18,100 18,149 18,204 8.45%
Div Payout % 117.87% 66.50% 51.11% 67.76% 170.96% 32.82% 54.69% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 576,185 585,752 591,074 549,920 559,765 578,460 556,418 0.58%
NOSH 245,261 245,261 245,261 245,261 245,261 245,261 245,261 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 16.08% 10.72% 25.76% 15.68% 3.38% 25.28% 14.88% -
ROE 4.36% 4.60% 11.81% 4.83% 1.89% 9.56% 5.98% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 82.59 114.28 139.96 84.31 97.45 103.88 106.58 -4.15%
EPS 10.61 11.36 29.40 11.17 4.43 23.04 13.82 -4.30%
DPS 12.50 7.55 15.00 7.55 7.55 7.55 7.55 8.75%
NAPS 2.43 2.47 2.49 2.31 2.34 2.41 2.31 0.84%
Adjusted Per Share Value based on latest NOSH - 245,261
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 79.85 110.50 135.46 81.83 95.05 101.67 104.68 -4.40%
EPS 10.25 10.99 28.45 10.84 4.32 22.55 13.57 -4.56%
DPS 12.09 7.31 14.54 7.34 7.38 7.40 7.42 8.46%
NAPS 2.3493 2.3883 2.41 2.2422 2.2823 2.3585 2.2687 0.58%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.82 1.93 2.09 1.90 1.51 1.94 1.97 -
P/RPS 2.20 1.69 1.49 2.25 1.55 1.87 1.85 2.92%
P/EPS 17.16 16.99 7.11 17.01 34.12 8.42 14.26 3.13%
EY 5.83 5.89 14.07 5.88 2.93 11.88 7.01 -3.02%
DY 6.87 3.91 7.18 3.97 5.00 3.89 3.83 10.21%
P/NAPS 0.75 0.78 0.84 0.82 0.65 0.80 0.85 -2.06%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 20/08/24 21/08/23 16/08/22 17/08/21 18/08/20 22/08/19 20/08/18 -
Price 1.75 1.88 1.94 1.92 1.68 1.92 1.99 -
P/RPS 2.12 1.65 1.39 2.28 1.72 1.85 1.87 2.11%
P/EPS 16.50 16.55 6.60 17.19 37.96 8.33 14.40 2.29%
EY 6.06 6.04 15.15 5.82 2.63 12.00 6.94 -2.23%
DY 7.14 4.02 7.73 3.93 4.49 3.93 3.79 11.12%
P/NAPS 0.72 0.76 0.78 0.83 0.72 0.80 0.86 -2.91%

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