[FIAMMA] QoQ Annualized Quarter Result on 30-Sep-2011 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- -0.75%
YoY- 35.64%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 245,902 227,858 232,308 225,494 216,077 207,096 217,248 8.61%
PBT 39,854 35,892 38,040 40,690 40,674 36,682 40,244 -0.64%
Tax -10,138 -9,064 -9,576 -10,436 -10,232 -9,172 -10,136 0.01%
NP 29,716 26,828 28,464 30,254 30,442 27,510 30,108 -0.87%
-
NP to SH 27,018 24,158 25,788 27,782 27,990 25,330 27,572 -1.34%
-
Tax Rate 25.44% 25.25% 25.17% 25.65% 25.16% 25.00% 25.19% -
Total Cost 216,186 201,030 203,844 195,240 185,634 179,586 187,140 10.10%
-
Net Worth 242,527 236,537 238,079 231,123 204,033 202,828 196,774 14.96%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - 8,254 - - - -
Div Payout % - - - 29.71% - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 242,527 236,537 238,079 231,123 204,033 202,828 196,774 14.96%
NOSH 123,110 120,069 117,861 117,920 117,938 117,923 117,829 2.96%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.08% 11.77% 12.25% 13.42% 14.09% 13.28% 13.86% -
ROE 11.14% 10.21% 10.83% 12.02% 13.72% 12.49% 14.01% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 199.74 189.77 197.10 191.23 183.21 175.62 184.38 5.48%
EPS 21.95 20.12 21.88 23.56 23.73 21.48 23.40 -4.17%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.97 1.97 2.02 1.96 1.73 1.72 1.67 11.65%
Adjusted Per Share Value based on latest NOSH - 117,864
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 46.38 42.97 43.81 42.53 40.75 39.06 40.97 8.62%
EPS 5.10 4.56 4.86 5.24 5.28 4.78 5.20 -1.28%
DPS 0.00 0.00 0.00 1.56 0.00 0.00 0.00 -
NAPS 0.4574 0.4461 0.449 0.4359 0.3848 0.3825 0.3711 14.97%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.10 1.10 1.13 0.94 1.01 0.88 0.90 -
P/RPS 0.55 0.58 0.57 0.49 0.55 0.50 0.49 8.01%
P/EPS 5.01 5.47 5.16 3.99 4.26 4.10 3.85 19.21%
EY 19.95 18.29 19.36 25.06 23.50 24.41 26.00 -16.20%
DY 0.00 0.00 0.00 7.45 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.56 0.48 0.58 0.51 0.54 2.45%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 15/05/12 22/02/12 24/11/11 24/08/11 24/05/11 24/02/11 -
Price 1.15 1.11 1.30 1.04 1.05 0.91 0.92 -
P/RPS 0.58 0.58 0.66 0.54 0.57 0.52 0.50 10.41%
P/EPS 5.24 5.52 5.94 4.41 4.42 4.24 3.93 21.16%
EY 19.08 18.13 16.83 22.65 22.60 23.60 25.43 -17.44%
DY 0.00 0.00 0.00 6.73 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.64 0.53 0.61 0.53 0.55 3.60%

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