[FIAMMA] QoQ Annualized Quarter Result on 30-Sep-2013 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 7.83%
YoY- 28.88%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 336,162 318,978 311,008 292,884 282,554 272,492 290,484 10.25%
PBT 65,762 60,552 52,508 50,146 49,237 44,946 46,472 26.12%
Tax -18,937 -17,564 -15,004 -12,099 -13,873 -11,612 -11,856 36.75%
NP 46,825 42,988 37,504 38,047 35,364 33,334 34,616 22.37%
-
NP to SH 42,957 39,432 33,320 34,694 32,174 30,454 32,052 21.62%
-
Tax Rate 28.80% 29.01% 28.57% 24.13% 28.18% 25.84% 25.51% -
Total Cost 289,337 275,990 273,504 254,837 247,190 239,158 255,868 8.56%
-
Net Worth 308,772 305,914 296,924 281,444 268,992 274,967 268,823 9.70%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 8,085 - 6,575 - 7,782 - -
Div Payout % - 20.51% - 18.95% - 25.55% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 308,772 305,914 296,924 281,444 268,992 274,967 268,823 9.70%
NOSH 135,426 134,764 134,354 131,516 130,579 129,701 129,241 3.17%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.93% 13.48% 12.06% 12.99% 12.52% 12.23% 11.92% -
ROE 13.91% 12.89% 11.22% 12.33% 11.96% 11.08% 11.92% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 248.22 236.69 231.48 222.70 216.39 210.09 224.76 6.86%
EPS 31.72 29.26 24.80 26.38 24.64 23.48 24.80 17.88%
DPS 0.00 6.00 0.00 5.00 0.00 6.00 0.00 -
NAPS 2.28 2.27 2.21 2.14 2.06 2.12 2.08 6.32%
Adjusted Per Share Value based on latest NOSH - 132,368
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 63.40 60.16 58.66 55.24 53.29 51.39 54.78 10.26%
EPS 8.10 7.44 6.28 6.54 6.07 5.74 6.04 21.67%
DPS 0.00 1.52 0.00 1.24 0.00 1.47 0.00 -
NAPS 0.5823 0.577 0.56 0.5308 0.5073 0.5186 0.507 9.69%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.03 1.67 1.83 1.57 1.60 1.13 1.16 -
P/RPS 0.82 0.71 0.79 0.70 0.74 0.54 0.52 35.59%
P/EPS 6.40 5.71 7.38 5.95 6.49 4.81 4.68 23.27%
EY 15.63 17.52 13.55 16.80 15.40 20.78 21.38 -18.89%
DY 0.00 3.59 0.00 3.18 0.00 5.31 0.00 -
P/NAPS 0.89 0.74 0.83 0.73 0.78 0.53 0.56 36.30%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 19/05/14 19/02/14 26/11/13 21/08/13 16/05/13 20/02/13 -
Price 2.34 1.78 1.78 1.98 1.60 1.24 1.20 -
P/RPS 0.94 0.75 0.77 0.89 0.74 0.59 0.53 46.67%
P/EPS 7.38 6.08 7.18 7.51 6.49 5.28 4.84 32.57%
EY 13.56 16.44 13.93 13.32 15.40 18.94 20.67 -24.55%
DY 0.00 3.37 0.00 2.53 0.00 4.84 0.00 -
P/NAPS 1.03 0.78 0.81 0.93 0.78 0.58 0.58 46.80%

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