[FIAMMA] QoQ Annualized Quarter Result on 31-Dec-2009 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 14.09%
YoY- 20.3%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 200,688 195,252 191,886 199,072 178,191 171,217 160,446 16.07%
PBT 30,252 30,209 28,158 26,068 21,795 20,962 18,088 40.85%
Tax -7,793 -7,725 -7,424 -6,868 -6,038 -5,489 -3,838 60.28%
NP 22,459 22,484 20,734 19,200 15,757 15,473 14,250 35.39%
-
NP to SH 20,482 20,381 18,462 16,548 14,504 14,545 13,434 32.43%
-
Tax Rate 25.76% 25.57% 26.37% 26.35% 27.70% 26.19% 21.22% -
Total Cost 178,229 172,768 171,152 179,872 162,434 155,744 146,196 14.10%
-
Net Worth 189,844 183,998 182,733 177,973 163,737 156,925 148,001 18.03%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,485 - - - 4,425 - - -
Div Payout % 31.66% - - - 30.51% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 189,844 183,998 182,733 177,973 163,737 156,925 148,001 18.03%
NOSH 117,915 117,947 117,892 117,863 110,633 108,224 103,497 9.07%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.19% 11.52% 10.81% 9.64% 8.84% 9.04% 8.88% -
ROE 10.79% 11.08% 10.10% 9.30% 8.86% 9.27% 9.08% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 170.20 165.54 162.76 168.90 161.06 158.21 155.02 6.41%
EPS 17.37 17.28 15.66 14.04 13.11 13.44 12.98 21.41%
DPS 5.50 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.61 1.56 1.55 1.51 1.48 1.45 1.43 8.21%
Adjusted Per Share Value based on latest NOSH - 117,863
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 37.85 36.82 36.19 37.54 33.61 32.29 30.26 16.07%
EPS 3.86 3.84 3.48 3.12 2.74 2.74 2.53 32.49%
DPS 1.22 0.00 0.00 0.00 0.83 0.00 0.00 -
NAPS 0.358 0.347 0.3446 0.3357 0.3088 0.296 0.2791 18.03%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.82 0.80 0.66 0.85 0.63 0.60 0.49 -
P/RPS 0.48 0.48 0.41 0.50 0.39 0.38 0.32 31.00%
P/EPS 4.72 4.63 4.21 6.05 4.81 4.46 3.78 15.94%
EY 21.18 21.60 23.73 16.52 20.81 22.40 26.49 -13.84%
DY 6.71 0.00 0.00 0.00 6.35 0.00 0.00 -
P/NAPS 0.51 0.51 0.43 0.56 0.43 0.41 0.34 31.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 26/08/10 25/05/10 25/02/10 01/12/09 27/08/09 21/05/09 -
Price 0.88 0.75 0.67 0.72 0.65 0.64 0.61 -
P/RPS 0.52 0.45 0.41 0.43 0.40 0.40 0.39 21.12%
P/EPS 5.07 4.34 4.28 5.13 4.96 4.76 4.70 5.17%
EY 19.74 23.04 23.37 19.50 20.17 21.00 21.28 -4.88%
DY 6.25 0.00 0.00 0.00 6.15 0.00 0.00 -
P/NAPS 0.55 0.48 0.43 0.48 0.44 0.44 0.43 17.81%

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