[FIAMMA] QoQ Cumulative Quarter Result on 30-Sep-2009 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
01-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- 32.95%
YoY- -5.26%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 146,439 95,943 49,768 178,191 128,413 80,223 39,947 138.31%
PBT 22,657 14,079 6,517 21,795 15,722 9,044 4,401 199.04%
Tax -5,794 -3,712 -1,717 -6,038 -4,117 -1,919 -763 287.77%
NP 16,863 10,367 4,800 15,757 11,605 7,125 3,638 178.78%
-
NP to SH 15,286 9,231 4,137 14,504 10,909 6,717 3,439 171.07%
-
Tax Rate 25.57% 26.37% 26.35% 27.70% 26.19% 21.22% 17.34% -
Total Cost 129,576 85,576 44,968 162,434 116,808 73,098 36,309 134.07%
-
Net Worth 183,998 182,733 177,973 163,737 156,925 148,001 125,296 29.28%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - 4,425 - - - -
Div Payout % - - - 30.51% - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 183,998 182,733 177,973 163,737 156,925 148,001 125,296 29.28%
NOSH 117,947 117,892 117,863 110,633 108,224 103,497 88,863 20.83%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.52% 10.81% 9.64% 8.84% 9.04% 8.88% 9.11% -
ROE 8.31% 5.05% 2.32% 8.86% 6.95% 4.54% 2.74% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 124.16 81.38 42.23 161.06 118.65 77.51 44.95 97.23%
EPS 12.96 7.83 3.51 13.11 10.08 6.49 3.87 124.33%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.56 1.55 1.51 1.48 1.45 1.43 1.41 6.99%
Adjusted Per Share Value based on latest NOSH - 117,868
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 27.62 18.09 9.39 33.61 24.22 15.13 7.53 138.40%
EPS 2.88 1.74 0.78 2.74 2.06 1.27 0.65 170.50%
DPS 0.00 0.00 0.00 0.83 0.00 0.00 0.00 -
NAPS 0.347 0.3446 0.3357 0.3088 0.296 0.2791 0.2363 29.28%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.80 0.66 0.85 0.63 0.60 0.49 0.54 -
P/RPS 0.64 0.81 2.01 0.39 0.51 0.63 1.20 -34.31%
P/EPS 6.17 8.43 24.22 4.81 5.95 7.55 13.95 -42.03%
EY 16.20 11.86 4.13 20.81 16.80 13.24 7.17 72.44%
DY 0.00 0.00 0.00 6.35 0.00 0.00 0.00 -
P/NAPS 0.51 0.43 0.56 0.43 0.41 0.34 0.38 21.73%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 25/05/10 25/02/10 01/12/09 27/08/09 21/05/09 26/02/09 -
Price 0.75 0.67 0.72 0.65 0.64 0.61 0.60 -
P/RPS 0.60 0.82 1.71 0.40 0.54 0.79 1.33 -41.26%
P/EPS 5.79 8.56 20.51 4.96 6.35 9.40 15.50 -48.22%
EY 17.28 11.69 4.87 20.17 15.75 10.64 6.45 93.24%
DY 0.00 0.00 0.00 6.15 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.48 0.44 0.44 0.43 0.43 7.63%

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