[FIAMMA] QoQ Cumulative Quarter Result on 30-Jun-2013 [#3]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 58.48%
YoY- 19.08%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 159,489 77,752 292,884 211,916 136,246 72,621 258,450 -27.53%
PBT 30,276 13,127 50,146 36,928 22,473 11,618 39,828 -16.72%
Tax -8,782 -3,751 -12,099 -10,405 -5,806 -2,964 -10,106 -8.94%
NP 21,494 9,376 38,047 26,523 16,667 8,654 29,722 -19.44%
-
NP to SH 19,716 8,330 34,694 24,131 15,227 8,013 26,919 -18.76%
-
Tax Rate 29.01% 28.57% 24.13% 28.18% 25.84% 25.51% 25.37% -
Total Cost 137,995 68,376 254,837 185,393 119,579 63,967 228,728 -28.62%
-
Net Worth 305,914 296,924 281,444 268,992 274,967 268,823 251,859 13.85%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 4,042 - 6,575 - 3,891 - 8,727 -40.16%
Div Payout % 20.51% - 18.95% - 25.55% - 32.42% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 305,914 296,924 281,444 268,992 274,967 268,823 251,859 13.85%
NOSH 134,764 134,354 131,516 130,579 129,701 129,241 124,682 5.32%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 13.48% 12.06% 12.99% 12.52% 12.23% 11.92% 11.50% -
ROE 6.44% 2.81% 12.33% 8.97% 5.54% 2.98% 10.69% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 118.35 57.87 222.70 162.29 105.05 56.19 207.29 -31.20%
EPS 14.63 6.20 26.38 18.48 11.74 6.20 21.59 -22.86%
DPS 3.00 0.00 5.00 0.00 3.00 0.00 7.00 -43.18%
NAPS 2.27 2.21 2.14 2.06 2.12 2.08 2.02 8.09%
Adjusted Per Share Value based on latest NOSH - 132,303
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 30.08 14.66 55.24 39.97 25.70 13.70 48.74 -27.53%
EPS 3.72 1.57 6.54 4.55 2.87 1.51 5.08 -18.77%
DPS 0.76 0.00 1.24 0.00 0.73 0.00 1.65 -40.38%
NAPS 0.577 0.56 0.5308 0.5073 0.5186 0.507 0.475 13.86%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.67 1.83 1.57 1.60 1.13 1.16 1.18 -
P/RPS 1.41 3.16 0.70 0.99 1.08 2.06 0.57 83.00%
P/EPS 11.41 29.52 5.95 8.66 9.63 18.71 5.47 63.32%
EY 8.76 3.39 16.80 11.55 10.39 5.34 18.30 -38.83%
DY 1.80 0.00 3.18 0.00 2.65 0.00 5.93 -54.86%
P/NAPS 0.74 0.83 0.73 0.78 0.53 0.56 0.58 17.65%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 19/05/14 19/02/14 26/11/13 21/08/13 16/05/13 20/02/13 27/11/12 -
Price 1.78 1.78 1.98 1.60 1.24 1.20 1.18 -
P/RPS 1.50 3.08 0.89 0.99 1.18 2.14 0.57 90.72%
P/EPS 12.17 28.71 7.51 8.66 10.56 19.35 5.47 70.50%
EY 8.22 3.48 13.32 11.55 9.47 5.17 18.30 -41.37%
DY 1.69 0.00 2.53 0.00 2.42 0.00 5.93 -56.72%
P/NAPS 0.78 0.81 0.93 0.78 0.58 0.58 0.58 21.85%

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