[FIAMMA] QoQ Cumulative Quarter Result on 31-Dec-2015 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- -95.46%
YoY- -66.97%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 283,813 210,520 131,037 62,721 333,488 246,680 168,976 41.16%
PBT 34,134 19,607 10,753 4,670 75,415 39,850 27,843 14.50%
Tax -8,856 -5,932 -3,224 -1,575 -14,823 -10,820 -7,627 10.44%
NP 25,278 13,675 7,529 3,095 60,592 29,030 20,216 16.01%
-
NP to SH 23,217 12,276 6,315 2,566 56,538 25,776 17,872 19.00%
-
Tax Rate 25.94% 30.25% 29.98% 33.73% 19.66% 27.15% 27.39% -
Total Cost 258,535 196,845 123,508 59,626 272,896 217,650 148,760 44.40%
-
Net Worth 416,246 400,745 355,605 369,286 368,696 338,832 338,266 14.78%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 7,614 - - - 10,279 - - -
Div Payout % 32.80% - - - 18.18% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 416,246 400,745 355,605 369,286 368,696 338,832 338,266 14.78%
NOSH 507,618 507,272 147,554 135,767 137,061 137,179 136,950 138.93%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.91% 6.50% 5.75% 4.93% 18.17% 11.77% 11.96% -
ROE 5.58% 3.06% 1.78% 0.69% 15.33% 7.61% 5.28% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 55.91 41.50 88.81 46.20 243.31 179.82 123.39 -40.92%
EPS 4.57 2.42 4.45 1.89 41.25 18.79 13.05 -50.22%
DPS 1.50 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 0.82 0.79 2.41 2.72 2.69 2.47 2.47 -51.95%
Adjusted Per Share Value based on latest NOSH - 135,767
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 53.53 39.70 24.71 11.83 62.90 46.52 31.87 41.16%
EPS 4.38 2.32 1.19 0.48 10.66 4.86 3.37 19.03%
DPS 1.44 0.00 0.00 0.00 1.94 0.00 0.00 -
NAPS 0.785 0.7558 0.6707 0.6965 0.6954 0.639 0.638 14.78%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.58 0.58 2.05 1.70 1.66 1.86 2.02 -
P/RPS 1.04 1.40 2.31 3.68 0.68 1.03 1.64 -26.12%
P/EPS 12.68 23.97 47.90 89.95 4.02 9.90 15.48 -12.42%
EY 7.89 4.17 2.09 1.11 24.85 10.10 6.46 14.21%
DY 2.59 0.00 0.00 0.00 4.52 0.00 0.00 -
P/NAPS 0.71 0.73 0.85 0.63 0.62 0.75 0.82 -9.13%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 25/08/16 25/05/16 23/02/16 25/11/15 19/08/15 20/05/15 -
Price 0.565 0.58 0.60 2.41 1.79 1.72 1.95 -
P/RPS 1.01 1.40 0.68 5.22 0.74 0.96 1.58 -25.73%
P/EPS 12.35 23.97 14.02 127.51 4.34 9.15 14.94 -11.88%
EY 8.10 4.17 7.13 0.78 23.04 10.92 6.69 13.55%
DY 2.65 0.00 0.00 0.00 4.19 0.00 0.00 -
P/NAPS 0.69 0.73 0.25 0.89 0.67 0.70 0.79 -8.60%

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