[FIAMMA] QoQ Annualized Quarter Result on 31-Mar-2009 [#2]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- -2.34%
YoY- 8.55%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 199,072 178,191 171,217 160,446 159,788 162,943 153,541 18.84%
PBT 26,068 21,795 20,962 18,088 17,604 22,029 18,958 23.58%
Tax -6,868 -6,038 -5,489 -3,838 -3,052 -4,898 -4,242 37.76%
NP 19,200 15,757 15,473 14,250 14,552 17,131 14,716 19.34%
-
NP to SH 16,548 14,504 14,545 13,434 13,756 15,310 12,680 19.36%
-
Tax Rate 26.35% 27.70% 26.19% 21.22% 17.34% 22.23% 22.38% -
Total Cost 179,872 162,434 155,744 146,196 145,236 145,812 138,825 18.79%
-
Net Worth 177,973 163,737 156,925 148,001 125,296 134,429 125,752 25.97%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 4,425 - - - 2,358 - -
Div Payout % - 30.51% - - - 15.40% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 177,973 163,737 156,925 148,001 125,296 134,429 125,752 25.97%
NOSH 117,863 110,633 108,224 103,497 88,863 78,613 78,595 30.91%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.64% 8.84% 9.04% 8.88% 9.11% 10.51% 9.58% -
ROE 9.30% 8.86% 9.27% 9.08% 10.98% 11.39% 10.08% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 168.90 161.06 158.21 155.02 179.81 207.27 195.36 -9.22%
EPS 14.04 13.11 13.44 12.98 15.48 20.45 16.13 -8.81%
DPS 0.00 4.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.51 1.48 1.45 1.43 1.41 1.71 1.60 -3.77%
Adjusted Per Share Value based on latest NOSH - 117,913
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 37.54 33.61 32.29 30.26 30.14 30.73 28.96 18.82%
EPS 3.12 2.74 2.74 2.53 2.59 2.89 2.39 19.38%
DPS 0.00 0.83 0.00 0.00 0.00 0.44 0.00 -
NAPS 0.3357 0.3088 0.296 0.2791 0.2363 0.2535 0.2372 25.97%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.85 0.63 0.60 0.49 0.54 0.65 0.60 -
P/RPS 0.50 0.39 0.38 0.32 0.30 0.31 0.31 37.41%
P/EPS 6.05 4.81 4.46 3.78 3.49 3.34 3.72 38.17%
EY 16.52 20.81 22.40 26.49 28.67 29.96 26.89 -27.66%
DY 0.00 6.35 0.00 0.00 0.00 4.62 0.00 -
P/NAPS 0.56 0.43 0.41 0.34 0.38 0.38 0.38 29.40%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 01/12/09 27/08/09 21/05/09 26/02/09 25/11/08 26/08/08 -
Price 0.72 0.65 0.64 0.61 0.60 0.42 0.67 -
P/RPS 0.43 0.40 0.40 0.39 0.33 0.20 0.34 16.89%
P/EPS 5.13 4.96 4.76 4.70 3.88 2.16 4.15 15.13%
EY 19.50 20.17 21.00 21.28 25.80 46.37 24.08 -13.08%
DY 0.00 6.15 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 0.48 0.44 0.44 0.43 0.43 0.25 0.42 9.28%

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