[FIAMMA] QoQ Annualized Quarter Result on 30-Jun-2013 [#3]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 5.65%
YoY- 19.08%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 318,978 311,008 292,884 282,554 272,492 290,484 258,450 15.07%
PBT 60,552 52,508 50,146 49,237 44,946 46,472 39,828 32.25%
Tax -17,564 -15,004 -12,099 -13,873 -11,612 -11,856 -10,106 44.60%
NP 42,988 37,504 38,047 35,364 33,334 34,616 29,722 27.92%
-
NP to SH 39,432 33,320 34,694 32,174 30,454 32,052 26,919 29.01%
-
Tax Rate 29.01% 28.57% 24.13% 28.18% 25.84% 25.51% 25.37% -
Total Cost 275,990 273,504 254,837 247,190 239,158 255,868 228,728 13.35%
-
Net Worth 305,914 296,924 281,444 268,992 274,967 268,823 251,859 13.85%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 8,085 - 6,575 - 7,782 - 8,727 -4.97%
Div Payout % 20.51% - 18.95% - 25.55% - 32.42% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 305,914 296,924 281,444 268,992 274,967 268,823 251,859 13.85%
NOSH 134,764 134,354 131,516 130,579 129,701 129,241 124,682 5.32%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 13.48% 12.06% 12.99% 12.52% 12.23% 11.92% 11.50% -
ROE 12.89% 11.22% 12.33% 11.96% 11.08% 11.92% 10.69% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 236.69 231.48 222.70 216.39 210.09 224.76 207.29 9.25%
EPS 29.26 24.80 26.38 24.64 23.48 24.80 21.59 22.48%
DPS 6.00 0.00 5.00 0.00 6.00 0.00 7.00 -9.77%
NAPS 2.27 2.21 2.14 2.06 2.12 2.08 2.02 8.09%
Adjusted Per Share Value based on latest NOSH - 132,303
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 60.16 58.66 55.24 53.29 51.39 54.78 48.74 15.08%
EPS 7.44 6.28 6.54 6.07 5.74 6.04 5.08 28.99%
DPS 1.52 0.00 1.24 0.00 1.47 0.00 1.65 -5.32%
NAPS 0.577 0.56 0.5308 0.5073 0.5186 0.507 0.475 13.86%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.67 1.83 1.57 1.60 1.13 1.16 1.18 -
P/RPS 0.71 0.79 0.70 0.74 0.54 0.52 0.57 15.78%
P/EPS 5.71 7.38 5.95 6.49 4.81 4.68 5.47 2.90%
EY 17.52 13.55 16.80 15.40 20.78 21.38 18.30 -2.86%
DY 3.59 0.00 3.18 0.00 5.31 0.00 5.93 -28.45%
P/NAPS 0.74 0.83 0.73 0.78 0.53 0.56 0.58 17.65%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 19/05/14 19/02/14 26/11/13 21/08/13 16/05/13 20/02/13 27/11/12 -
Price 1.78 1.78 1.98 1.60 1.24 1.20 1.18 -
P/RPS 0.75 0.77 0.89 0.74 0.59 0.53 0.57 20.09%
P/EPS 6.08 7.18 7.51 6.49 5.28 4.84 5.47 7.30%
EY 16.44 13.93 13.32 15.40 18.94 20.67 18.30 -6.90%
DY 3.37 0.00 2.53 0.00 4.84 0.00 5.93 -31.41%
P/NAPS 0.78 0.81 0.93 0.78 0.58 0.58 0.58 21.85%

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