[FIAMMA] QoQ Annualized Quarter Result on 31-Dec-2007 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- 35.56%
YoY- 119.12%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 162,943 153,541 146,368 143,828 121,429 113,114 100,740 37.67%
PBT 22,029 18,958 17,994 17,204 12,552 11,369 8,952 81.97%
Tax -4,898 -4,242 -3,796 -3,192 -2,629 -2,192 -1,508 118.84%
NP 17,131 14,716 14,198 14,012 9,923 9,177 7,444 74.04%
-
NP to SH 15,310 12,680 12,376 12,192 8,994 8,446 6,830 71.02%
-
Tax Rate 22.23% 22.38% 21.10% 18.55% 20.94% 19.28% 16.85% -
Total Cost 145,812 138,825 132,170 129,816 111,506 103,937 93,296 34.56%
-
Net Worth 134,429 125,752 126,590 123,334 120,603 118,337 107,509 16.01%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 2,358 - - - 3,941 - - -
Div Payout % 15.40% - - - 43.82% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 134,429 125,752 126,590 123,334 120,603 118,337 107,509 16.01%
NOSH 78,613 78,595 78,627 78,556 78,825 78,891 79,050 -0.36%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.51% 9.58% 9.70% 9.74% 8.17% 8.11% 7.39% -
ROE 11.39% 10.08% 9.78% 9.89% 7.46% 7.14% 6.35% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 207.27 195.36 186.15 183.09 154.05 143.38 127.44 38.17%
EPS 20.45 16.13 15.74 15.52 11.41 10.71 8.64 77.32%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.71 1.60 1.61 1.57 1.53 1.50 1.36 16.44%
Adjusted Per Share Value based on latest NOSH - 78,556
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 30.73 28.96 27.60 27.13 22.90 21.33 19.00 37.66%
EPS 2.89 2.39 2.33 2.30 1.70 1.59 1.29 70.96%
DPS 0.44 0.00 0.00 0.00 0.74 0.00 0.00 -
NAPS 0.2535 0.2372 0.2387 0.2326 0.2275 0.2232 0.2028 15.99%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.65 0.60 0.77 0.75 0.81 1.09 0.66 -
P/RPS 0.31 0.31 0.41 0.41 0.53 0.76 0.52 -29.09%
P/EPS 3.34 3.72 4.89 4.83 7.10 10.18 7.64 -42.31%
EY 29.96 26.89 20.44 20.69 14.09 9.82 13.09 73.41%
DY 4.62 0.00 0.00 0.00 6.17 0.00 0.00 -
P/NAPS 0.38 0.38 0.48 0.48 0.53 0.73 0.49 -15.55%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 22/05/08 28/02/08 26/11/07 23/08/07 23/05/07 -
Price 0.42 0.67 0.74 0.74 0.85 0.82 0.68 -
P/RPS 0.20 0.34 0.40 0.40 0.55 0.57 0.53 -47.68%
P/EPS 2.16 4.15 4.70 4.77 7.45 7.66 7.87 -57.66%
EY 46.37 24.08 21.27 20.97 13.42 13.06 12.71 136.43%
DY 7.14 0.00 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 0.25 0.42 0.46 0.47 0.56 0.55 0.50 -36.92%

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