[FIMACOR] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 2.65%
YoY- -11.4%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 374,075 398,274 366,822 307,154 290,572 311,060 311,597 3.08%
PBT 82,352 85,829 97,030 86,649 90,202 121,010 107,531 -4.34%
Tax -24,423 -27,957 -26,658 -27,711 -22,395 -30,491 -30,262 -3.50%
NP 57,929 57,872 70,372 58,938 67,807 90,519 77,269 -4.68%
-
NP to SH 55,502 53,069 65,049 56,093 63,309 83,701 72,259 -4.29%
-
Tax Rate 29.66% 32.57% 27.47% 31.98% 24.83% 25.20% 28.14% -
Total Cost 316,146 340,402 296,450 248,216 222,765 220,541 234,328 5.11%
-
Net Worth 574,126 545,906 482,724 466,707 465,913 420,882 352,448 8.46%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 48,242 21,117 20,119 30,986 28,162 28,167 17,700 18.17%
Div Payout % 86.92% 39.79% 30.93% 55.24% 44.48% 33.65% 24.50% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 574,126 545,906 482,724 466,707 465,913 420,882 352,448 8.46%
NOSH 241,229 241,551 80,454 80,466 80,468 80,474 80,467 20.05%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 15.49% 14.53% 19.18% 19.19% 23.34% 29.10% 24.80% -
ROE 9.67% 9.72% 13.48% 12.02% 13.59% 19.89% 20.50% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 155.07 164.88 455.94 381.72 361.10 386.53 387.23 -14.13%
EPS 23.01 21.97 80.85 69.71 78.68 104.01 89.80 -20.28%
DPS 20.00 8.74 25.00 38.50 35.00 35.00 22.00 -1.57%
NAPS 2.38 2.26 6.00 5.80 5.79 5.23 4.38 -9.65%
Adjusted Per Share Value based on latest NOSH - 80,466
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 152.52 162.39 149.56 125.24 118.47 126.83 127.05 3.08%
EPS 22.63 21.64 26.52 22.87 25.81 34.13 29.46 -4.29%
DPS 19.67 8.61 8.20 12.63 11.48 11.48 7.22 18.16%
NAPS 2.3409 2.2258 1.9682 1.9029 1.8997 1.7161 1.437 8.46%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.17 2.30 8.96 6.14 5.91 5.22 4.64 -
P/RPS 1.40 1.39 1.97 1.61 1.64 1.35 1.20 2.60%
P/EPS 9.43 10.47 11.08 8.81 7.51 5.02 5.17 10.52%
EY 10.60 9.55 9.02 11.35 13.31 19.93 19.35 -9.53%
DY 9.22 3.80 2.79 6.27 5.92 6.70 4.74 11.71%
P/NAPS 0.91 1.02 1.49 1.06 1.02 1.00 1.06 -2.50%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 20/11/14 26/11/13 28/11/12 22/11/11 28/10/10 -
Price 2.10 2.32 2.58 6.60 5.85 5.73 5.63 -
P/RPS 1.35 1.41 0.57 1.73 1.62 1.48 1.45 -1.18%
P/EPS 9.13 10.56 3.19 9.47 7.44 5.51 6.27 6.45%
EY 10.96 9.47 31.34 10.56 13.45 18.15 15.95 -6.05%
DY 9.52 3.77 9.69 5.83 5.98 6.11 3.91 15.97%
P/NAPS 0.88 1.03 0.43 1.14 1.01 1.10 1.29 -6.17%

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