[FIAMMA] QoQ Annualized Quarter Result on 30-Sep-2007 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 6.48%
YoY- 182.56%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 153,541 146,368 143,828 121,429 113,114 100,740 98,624 34.36%
PBT 18,958 17,994 17,204 12,552 11,369 8,952 8,184 75.16%
Tax -4,242 -3,796 -3,192 -2,629 -2,192 -1,508 -1,912 70.18%
NP 14,716 14,198 14,012 9,923 9,177 7,444 6,272 76.66%
-
NP to SH 12,680 12,376 12,192 8,994 8,446 6,830 5,564 73.26%
-
Tax Rate 22.38% 21.10% 18.55% 20.94% 19.28% 16.85% 23.36% -
Total Cost 138,825 132,170 129,816 111,506 103,937 93,296 92,352 31.25%
-
Net Worth 125,752 126,590 123,334 120,603 118,337 107,509 105,716 12.27%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - 3,941 - - - -
Div Payout % - - - 43.82% - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 125,752 126,590 123,334 120,603 118,337 107,509 105,716 12.27%
NOSH 78,595 78,627 78,556 78,825 78,891 79,050 79,485 -0.74%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.58% 9.70% 9.74% 8.17% 8.11% 7.39% 6.36% -
ROE 10.08% 9.78% 9.89% 7.46% 7.14% 6.35% 5.26% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 195.36 186.15 183.09 154.05 143.38 127.44 124.08 35.37%
EPS 16.13 15.74 15.52 11.41 10.71 8.64 7.00 74.54%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.60 1.61 1.57 1.53 1.50 1.36 1.33 13.12%
Adjusted Per Share Value based on latest NOSH - 78,668
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 28.96 27.60 27.13 22.90 21.33 19.00 18.60 34.37%
EPS 2.39 2.33 2.30 1.70 1.59 1.29 1.05 73.12%
DPS 0.00 0.00 0.00 0.74 0.00 0.00 0.00 -
NAPS 0.2372 0.2387 0.2326 0.2275 0.2232 0.2028 0.1994 12.28%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.60 0.77 0.75 0.81 1.09 0.66 0.70 -
P/RPS 0.31 0.41 0.41 0.53 0.76 0.52 0.56 -32.60%
P/EPS 3.72 4.89 4.83 7.10 10.18 7.64 10.00 -48.30%
EY 26.89 20.44 20.69 14.09 9.82 13.09 10.00 93.48%
DY 0.00 0.00 0.00 6.17 0.00 0.00 0.00 -
P/NAPS 0.38 0.48 0.48 0.53 0.73 0.49 0.53 -19.90%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 22/05/08 28/02/08 26/11/07 23/08/07 23/05/07 27/02/07 -
Price 0.67 0.74 0.74 0.85 0.82 0.68 0.73 -
P/RPS 0.34 0.40 0.40 0.55 0.57 0.53 0.59 -30.77%
P/EPS 4.15 4.70 4.77 7.45 7.66 7.87 10.43 -45.93%
EY 24.08 21.27 20.97 13.42 13.06 12.71 9.59 84.84%
DY 0.00 0.00 0.00 5.88 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.47 0.56 0.55 0.50 0.55 -16.46%

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