[FIAMMA] QoQ Annualized Quarter Result on 31-Mar-2010 [#2]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- 11.57%
YoY- 37.43%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 217,248 200,688 195,252 191,886 199,072 178,191 171,217 17.15%
PBT 40,244 30,252 30,209 28,158 26,068 21,795 20,962 54.28%
Tax -10,136 -7,793 -7,725 -7,424 -6,868 -6,038 -5,489 50.34%
NP 30,108 22,459 22,484 20,734 19,200 15,757 15,473 55.67%
-
NP to SH 27,572 20,482 20,381 18,462 16,548 14,504 14,545 52.99%
-
Tax Rate 25.19% 25.76% 25.57% 26.37% 26.35% 27.70% 26.19% -
Total Cost 187,140 178,229 172,768 171,152 179,872 162,434 155,744 12.98%
-
Net Worth 196,774 189,844 183,998 182,733 177,973 163,737 156,925 16.23%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 6,485 - - - 4,425 - -
Div Payout % - 31.66% - - - 30.51% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 196,774 189,844 183,998 182,733 177,973 163,737 156,925 16.23%
NOSH 117,829 117,915 117,947 117,892 117,863 110,633 108,224 5.81%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.86% 11.19% 11.52% 10.81% 9.64% 8.84% 9.04% -
ROE 14.01% 10.79% 11.08% 10.10% 9.30% 8.86% 9.27% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 184.38 170.20 165.54 162.76 168.90 161.06 158.21 10.71%
EPS 23.40 17.37 17.28 15.66 14.04 13.11 13.44 44.57%
DPS 0.00 5.50 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.67 1.61 1.56 1.55 1.51 1.48 1.45 9.84%
Adjusted Per Share Value based on latest NOSH - 117,916
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 40.97 37.85 36.82 36.19 37.54 33.61 32.29 17.15%
EPS 5.20 3.86 3.84 3.48 3.12 2.74 2.74 53.10%
DPS 0.00 1.22 0.00 0.00 0.00 0.83 0.00 -
NAPS 0.3711 0.358 0.347 0.3446 0.3357 0.3088 0.296 16.22%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.90 0.82 0.80 0.66 0.85 0.63 0.60 -
P/RPS 0.49 0.48 0.48 0.41 0.50 0.39 0.38 18.41%
P/EPS 3.85 4.72 4.63 4.21 6.05 4.81 4.46 -9.31%
EY 26.00 21.18 21.60 23.73 16.52 20.81 22.40 10.41%
DY 0.00 6.71 0.00 0.00 0.00 6.35 0.00 -
P/NAPS 0.54 0.51 0.51 0.43 0.56 0.43 0.41 20.09%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 23/11/10 26/08/10 25/05/10 25/02/10 01/12/09 27/08/09 -
Price 0.92 0.88 0.75 0.67 0.72 0.65 0.64 -
P/RPS 0.50 0.52 0.45 0.41 0.43 0.40 0.40 15.99%
P/EPS 3.93 5.07 4.34 4.28 5.13 4.96 4.76 -11.96%
EY 25.43 19.74 23.04 23.37 19.50 20.17 21.00 13.57%
DY 0.00 6.25 0.00 0.00 0.00 6.15 0.00 -
P/NAPS 0.55 0.55 0.48 0.43 0.48 0.44 0.44 15.99%

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