[FIAMMA] QoQ Cumulative Quarter Result on 30-Sep-2012 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 32.84%
YoY- -3.11%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 211,916 136,246 72,621 258,450 184,427 113,929 58,077 137.20%
PBT 36,928 22,473 11,618 39,828 29,891 17,946 9,510 147.25%
Tax -10,405 -5,806 -2,964 -10,106 -7,604 -4,532 -2,394 166.56%
NP 26,523 16,667 8,654 29,722 22,287 13,414 7,116 140.58%
-
NP to SH 24,131 15,227 8,013 26,919 20,264 12,079 6,447 141.26%
-
Tax Rate 28.18% 25.84% 25.51% 25.37% 25.44% 25.25% 25.17% -
Total Cost 185,393 119,579 63,967 228,728 162,140 100,515 50,961 136.72%
-
Net Worth 268,992 274,967 268,823 251,859 242,527 236,537 238,079 8.48%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 3,891 - 8,727 - - - -
Div Payout % - 25.55% - 32.42% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 268,992 274,967 268,823 251,859 242,527 236,537 238,079 8.48%
NOSH 130,579 129,701 129,241 124,682 123,110 120,069 117,861 7.07%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.52% 12.23% 11.92% 11.50% 12.08% 11.77% 12.25% -
ROE 8.97% 5.54% 2.98% 10.69% 8.36% 5.11% 2.71% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 162.29 105.05 56.19 207.29 149.81 94.89 49.28 121.51%
EPS 18.48 11.74 6.20 21.59 16.46 10.06 5.47 125.31%
DPS 0.00 3.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 2.06 2.12 2.08 2.02 1.97 1.97 2.02 1.31%
Adjusted Per Share Value based on latest NOSH - 129,223
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 39.97 25.70 13.70 48.74 34.78 21.49 10.95 137.25%
EPS 4.55 2.87 1.51 5.08 3.82 2.28 1.22 140.68%
DPS 0.00 0.73 0.00 1.65 0.00 0.00 0.00 -
NAPS 0.5073 0.5186 0.507 0.475 0.4574 0.4461 0.449 8.48%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.60 1.13 1.16 1.18 1.10 1.10 1.13 -
P/RPS 0.99 1.08 2.06 0.57 0.73 1.16 2.29 -42.85%
P/EPS 8.66 9.63 18.71 5.47 6.68 10.93 20.66 -44.02%
EY 11.55 10.39 5.34 18.30 14.96 9.15 4.84 78.67%
DY 0.00 2.65 0.00 5.93 0.00 0.00 0.00 -
P/NAPS 0.78 0.53 0.56 0.58 0.56 0.56 0.56 24.74%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 16/05/13 20/02/13 27/11/12 29/08/12 15/05/12 22/02/12 -
Price 1.60 1.24 1.20 1.18 1.15 1.11 1.30 -
P/RPS 0.99 1.18 2.14 0.57 0.77 1.17 2.64 -48.02%
P/EPS 8.66 10.56 19.35 5.47 6.99 11.03 23.77 -49.02%
EY 11.55 9.47 5.17 18.30 14.31 9.06 4.21 96.09%
DY 0.00 2.42 0.00 5.93 0.00 0.00 0.00 -
P/NAPS 0.78 0.58 0.58 0.58 0.58 0.56 0.64 14.11%

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