[FIAMMA] QoQ Annualized Quarter Result on 31-Mar-2008 [#2]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- 1.51%
YoY- 81.2%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 159,788 162,943 153,541 146,368 143,828 121,429 113,114 25.76%
PBT 17,604 22,029 18,958 17,994 17,204 12,552 11,369 33.66%
Tax -3,052 -4,898 -4,242 -3,796 -3,192 -2,629 -2,192 24.56%
NP 14,552 17,131 14,716 14,198 14,012 9,923 9,177 35.79%
-
NP to SH 13,756 15,310 12,680 12,376 12,192 8,994 8,446 38.22%
-
Tax Rate 17.34% 22.23% 22.38% 21.10% 18.55% 20.94% 19.28% -
Total Cost 145,236 145,812 138,825 132,170 129,816 111,506 103,937 24.86%
-
Net Worth 125,296 134,429 125,752 126,590 123,334 120,603 118,337 3.86%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 2,358 - - - 3,941 - -
Div Payout % - 15.40% - - - 43.82% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 125,296 134,429 125,752 126,590 123,334 120,603 118,337 3.86%
NOSH 88,863 78,613 78,595 78,627 78,556 78,825 78,891 8.21%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.11% 10.51% 9.58% 9.70% 9.74% 8.17% 8.11% -
ROE 10.98% 11.39% 10.08% 9.78% 9.89% 7.46% 7.14% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 179.81 207.27 195.36 186.15 183.09 154.05 143.38 16.21%
EPS 15.48 20.45 16.13 15.74 15.52 11.41 10.71 27.69%
DPS 0.00 3.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.41 1.71 1.60 1.61 1.57 1.53 1.50 -4.02%
Adjusted Per Share Value based on latest NOSH - 78,696
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 30.14 30.73 28.96 27.60 27.13 22.90 21.33 25.79%
EPS 2.59 2.89 2.39 2.33 2.30 1.70 1.59 38.23%
DPS 0.00 0.44 0.00 0.00 0.00 0.74 0.00 -
NAPS 0.2363 0.2535 0.2372 0.2387 0.2326 0.2275 0.2232 3.85%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.54 0.65 0.60 0.77 0.75 0.81 1.09 -
P/RPS 0.30 0.31 0.31 0.41 0.41 0.53 0.76 -46.03%
P/EPS 3.49 3.34 3.72 4.89 4.83 7.10 10.18 -50.85%
EY 28.67 29.96 26.89 20.44 20.69 14.09 9.82 103.61%
DY 0.00 4.62 0.00 0.00 0.00 6.17 0.00 -
P/NAPS 0.38 0.38 0.38 0.48 0.48 0.53 0.73 -35.16%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 25/11/08 26/08/08 22/05/08 28/02/08 26/11/07 23/08/07 -
Price 0.60 0.42 0.67 0.74 0.74 0.85 0.82 -
P/RPS 0.33 0.20 0.34 0.40 0.40 0.55 0.57 -30.42%
P/EPS 3.88 2.16 4.15 4.70 4.77 7.45 7.66 -36.32%
EY 25.80 46.37 24.08 21.27 20.97 13.42 13.06 57.11%
DY 0.00 7.14 0.00 0.00 0.00 5.88 0.00 -
P/NAPS 0.43 0.25 0.42 0.46 0.47 0.56 0.55 -15.07%

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