[FIAMMA] QoQ Annualized Quarter Result on 30-Sep-2012 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- -0.37%
YoY- -3.11%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 282,554 272,492 290,484 258,450 245,902 227,858 232,308 13.95%
PBT 49,237 44,946 46,472 39,828 39,854 35,892 38,040 18.78%
Tax -13,873 -11,612 -11,856 -10,106 -10,138 -9,064 -9,576 28.06%
NP 35,364 33,334 34,616 29,722 29,716 26,828 28,464 15.58%
-
NP to SH 32,174 30,454 32,052 26,919 27,018 24,158 25,788 15.90%
-
Tax Rate 28.18% 25.84% 25.51% 25.37% 25.44% 25.25% 25.17% -
Total Cost 247,190 239,158 255,868 228,728 216,186 201,030 203,844 13.72%
-
Net Worth 268,992 274,967 268,823 251,859 242,527 236,537 238,079 8.48%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 7,782 - 8,727 - - - -
Div Payout % - 25.55% - 32.42% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 268,992 274,967 268,823 251,859 242,527 236,537 238,079 8.48%
NOSH 130,579 129,701 129,241 124,682 123,110 120,069 117,861 7.07%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.52% 12.23% 11.92% 11.50% 12.08% 11.77% 12.25% -
ROE 11.96% 11.08% 11.92% 10.69% 11.14% 10.21% 10.83% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 216.39 210.09 224.76 207.29 199.74 189.77 197.10 6.42%
EPS 24.64 23.48 24.80 21.59 21.95 20.12 21.88 8.24%
DPS 0.00 6.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 2.06 2.12 2.08 2.02 1.97 1.97 2.02 1.31%
Adjusted Per Share Value based on latest NOSH - 129,223
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 53.29 51.39 54.78 48.74 46.38 42.97 43.81 13.96%
EPS 6.07 5.74 6.04 5.08 5.10 4.56 4.86 15.99%
DPS 0.00 1.47 0.00 1.65 0.00 0.00 0.00 -
NAPS 0.5073 0.5186 0.507 0.475 0.4574 0.4461 0.449 8.48%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.60 1.13 1.16 1.18 1.10 1.10 1.13 -
P/RPS 0.74 0.54 0.52 0.57 0.55 0.58 0.57 19.02%
P/EPS 6.49 4.81 4.68 5.47 5.01 5.47 5.16 16.53%
EY 15.40 20.78 21.38 18.30 19.95 18.29 19.36 -14.16%
DY 0.00 5.31 0.00 5.93 0.00 0.00 0.00 -
P/NAPS 0.78 0.53 0.56 0.58 0.56 0.56 0.56 24.74%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 16/05/13 20/02/13 27/11/12 29/08/12 15/05/12 22/02/12 -
Price 1.60 1.24 1.20 1.18 1.15 1.11 1.30 -
P/RPS 0.74 0.59 0.53 0.57 0.58 0.58 0.66 7.93%
P/EPS 6.49 5.28 4.84 5.47 5.24 5.52 5.94 6.08%
EY 15.40 18.94 20.67 18.30 19.08 18.13 16.83 -5.75%
DY 0.00 4.84 0.00 5.93 0.00 0.00 0.00 -
P/NAPS 0.78 0.58 0.58 0.58 0.58 0.56 0.64 14.11%

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