[FIAMMA] QoQ Cumulative Quarter Result on 30-Sep-2010 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- 33.99%
YoY- 41.22%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 162,058 103,548 54,312 200,688 146,439 95,943 49,768 120.16%
PBT 30,506 18,341 10,061 30,252 22,657 14,079 6,517 180.62%
Tax -7,674 -4,586 -2,534 -7,793 -5,794 -3,712 -1,717 172.07%
NP 22,832 13,755 7,527 22,459 16,863 10,367 4,800 183.64%
-
NP to SH 20,993 12,665 6,893 20,482 15,286 9,231 4,137 196.17%
-
Tax Rate 25.16% 25.00% 25.19% 25.76% 25.57% 26.37% 26.35% -
Total Cost 139,226 89,793 46,785 178,229 129,576 85,576 44,968 112.86%
-
Net Worth 204,033 202,828 196,774 189,844 183,998 182,733 177,973 9.56%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - 6,485 - - - -
Div Payout % - - - 31.66% - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 204,033 202,828 196,774 189,844 183,998 182,733 177,973 9.56%
NOSH 117,938 117,923 117,829 117,915 117,947 117,892 117,863 0.04%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 14.09% 13.28% 13.86% 11.19% 11.52% 10.81% 9.64% -
ROE 10.29% 6.24% 3.50% 10.79% 8.31% 5.05% 2.32% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 137.41 87.81 46.09 170.20 124.16 81.38 42.23 120.05%
EPS 17.80 10.74 5.85 17.37 12.96 7.83 3.51 196.05%
DPS 0.00 0.00 0.00 5.50 0.00 0.00 0.00 -
NAPS 1.73 1.72 1.67 1.61 1.56 1.55 1.51 9.51%
Adjusted Per Share Value based on latest NOSH - 117,823
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 30.56 19.53 10.24 37.85 27.62 18.09 9.39 120.08%
EPS 3.96 2.39 1.30 3.86 2.88 1.74 0.78 196.27%
DPS 0.00 0.00 0.00 1.22 0.00 0.00 0.00 -
NAPS 0.3848 0.3825 0.3711 0.358 0.347 0.3446 0.3357 9.55%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.01 0.88 0.90 0.82 0.80 0.66 0.85 -
P/RPS 0.74 1.00 1.95 0.48 0.64 0.81 2.01 -48.72%
P/EPS 5.67 8.19 15.38 4.72 6.17 8.43 24.22 -62.11%
EY 17.62 12.20 6.50 21.18 16.20 11.86 4.13 163.74%
DY 0.00 0.00 0.00 6.71 0.00 0.00 0.00 -
P/NAPS 0.58 0.51 0.54 0.51 0.51 0.43 0.56 2.37%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 24/05/11 24/02/11 23/11/10 26/08/10 25/05/10 25/02/10 -
Price 1.05 0.91 0.92 0.88 0.75 0.67 0.72 -
P/RPS 0.76 1.04 2.00 0.52 0.60 0.82 1.71 -41.84%
P/EPS 5.90 8.47 15.73 5.07 5.79 8.56 20.51 -56.52%
EY 16.95 11.80 6.36 19.74 17.28 11.69 4.87 130.18%
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.55 0.55 0.48 0.43 0.48 17.37%

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