[FIMACOR] YoY TTM Result on 31-Mar-2013 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -12.09%
YoY- -19.02%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 375,207 378,014 348,382 305,145 300,174 298,479 279,110 5.05%
PBT 77,300 87,827 101,246 88,839 107,505 111,566 88,649 -2.25%
Tax -22,428 -27,522 -29,252 -26,940 -28,588 -26,809 -24,079 -1.17%
NP 54,872 60,305 71,994 61,899 78,917 84,757 64,570 -2.67%
-
NP to SH 51,282 55,761 67,700 58,229 71,907 79,486 60,691 -2.76%
-
Tax Rate 29.01% 31.34% 28.89% 30.32% 26.59% 24.03% 27.16% -
Total Cost 320,335 317,709 276,388 243,246 221,257 213,722 214,540 6.90%
-
Net Worth 554,769 281,560 402,414 466,884 435,294 380,666 315,370 9.86%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 48,258 25,139 28,166 30,987 28,163 24,142 16,092 20.06%
Div Payout % 94.10% 45.08% 41.61% 53.22% 39.17% 30.37% 26.52% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 554,769 281,560 402,414 466,884 435,294 380,666 315,370 9.86%
NOSH 241,204 241,362 80,482 80,497 80,461 80,479 80,451 20.06%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 14.62% 15.95% 20.67% 20.29% 26.29% 28.40% 23.13% -
ROE 9.24% 19.80% 16.82% 12.47% 16.52% 20.88% 19.24% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 155.56 268.51 432.86 379.08 373.07 370.88 346.93 -12.50%
EPS 21.26 39.61 84.12 72.34 89.37 98.77 75.44 -19.01%
DPS 20.00 17.86 35.00 38.50 35.00 30.00 20.00 0.00%
NAPS 2.30 2.00 5.00 5.80 5.41 4.73 3.92 -8.49%
Adjusted Per Share Value based on latest NOSH - 80,497
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 152.98 154.13 142.05 124.42 122.39 121.70 113.80 5.04%
EPS 20.91 22.74 27.60 23.74 29.32 32.41 24.75 -2.76%
DPS 19.68 10.25 11.48 12.63 11.48 9.84 6.56 20.07%
NAPS 2.262 1.148 1.6408 1.9036 1.7748 1.5521 1.2859 9.86%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.34 2.53 8.15 5.80 6.11 5.90 4.50 -
P/RPS 1.50 0.94 1.88 1.53 1.64 1.59 1.30 2.41%
P/EPS 11.01 6.39 9.69 8.02 6.84 5.97 5.97 10.72%
EY 9.09 15.66 10.32 12.47 14.63 16.74 16.76 -9.68%
DY 8.55 7.06 4.29 6.64 5.73 5.08 4.44 11.52%
P/NAPS 1.02 1.27 1.63 1.00 1.13 1.25 1.15 -1.97%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 26/05/15 22/05/14 23/05/13 16/05/12 24/05/11 24/05/10 -
Price 2.22 2.64 8.45 6.06 5.95 6.40 4.50 -
P/RPS 1.43 0.98 1.95 1.60 1.59 1.73 1.30 1.59%
P/EPS 10.44 6.67 10.05 8.38 6.66 6.48 5.97 9.75%
EY 9.58 15.00 9.95 11.94 15.02 15.43 16.76 -8.89%
DY 9.01 6.76 4.14 6.35 5.88 4.69 4.44 12.50%
P/NAPS 0.97 1.32 1.69 1.04 1.10 1.35 1.15 -2.79%

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