[FIAMMA] QoQ Annualized Quarter Result on 31-Dec-2013 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -3.96%
YoY- 3.96%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 338,161 336,162 318,978 311,008 292,884 282,554 272,492 15.46%
PBT 63,182 65,762 60,552 52,508 50,146 49,237 44,946 25.46%
Tax -17,709 -18,937 -17,564 -15,004 -12,099 -13,873 -11,612 32.45%
NP 45,473 46,825 42,988 37,504 38,047 35,364 33,334 22.97%
-
NP to SH 41,396 42,957 39,432 33,320 34,694 32,174 30,454 22.68%
-
Tax Rate 28.03% 28.80% 29.01% 28.57% 24.13% 28.18% 25.84% -
Total Cost 292,688 289,337 275,990 273,504 254,837 247,190 239,158 14.40%
-
Net Worth 317,803 308,772 305,914 296,924 281,444 268,992 274,967 10.12%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 8,148 - 8,085 - 6,575 - 7,782 3.10%
Div Payout % 19.69% - 20.51% - 18.95% - 25.55% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 317,803 308,772 305,914 296,924 281,444 268,992 274,967 10.12%
NOSH 135,813 135,426 134,764 134,354 131,516 130,579 129,701 3.11%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.45% 13.93% 13.48% 12.06% 12.99% 12.52% 12.23% -
ROE 13.03% 13.91% 12.89% 11.22% 12.33% 11.96% 11.08% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 248.99 248.22 236.69 231.48 222.70 216.39 210.09 11.97%
EPS 30.48 31.72 29.26 24.80 26.38 24.64 23.48 18.98%
DPS 6.00 0.00 6.00 0.00 5.00 0.00 6.00 0.00%
NAPS 2.34 2.28 2.27 2.21 2.14 2.06 2.12 6.79%
Adjusted Per Share Value based on latest NOSH - 134,354
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 63.78 63.40 60.16 58.66 55.24 53.29 51.39 15.47%
EPS 7.81 8.10 7.44 6.28 6.54 6.07 5.74 22.76%
DPS 1.54 0.00 1.52 0.00 1.24 0.00 1.47 3.14%
NAPS 0.5994 0.5823 0.577 0.56 0.5308 0.5073 0.5186 10.12%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.36 2.03 1.67 1.83 1.57 1.60 1.13 -
P/RPS 0.95 0.82 0.71 0.79 0.70 0.74 0.54 45.68%
P/EPS 7.74 6.40 5.71 7.38 5.95 6.49 4.81 37.27%
EY 12.92 15.63 17.52 13.55 16.80 15.40 20.78 -27.13%
DY 2.54 0.00 3.59 0.00 3.18 0.00 5.31 -38.80%
P/NAPS 1.01 0.89 0.74 0.83 0.73 0.78 0.53 53.64%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 20/08/14 19/05/14 19/02/14 26/11/13 21/08/13 16/05/13 -
Price 2.25 2.34 1.78 1.78 1.98 1.60 1.24 -
P/RPS 0.90 0.94 0.75 0.77 0.89 0.74 0.59 32.47%
P/EPS 7.38 7.38 6.08 7.18 7.51 6.49 5.28 24.98%
EY 13.55 13.56 16.44 13.93 13.32 15.40 18.94 -19.99%
DY 2.67 0.00 3.37 0.00 2.53 0.00 4.84 -32.71%
P/NAPS 0.96 1.03 0.78 0.81 0.93 0.78 0.58 39.88%

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