[FIAMMA] QoQ Cumulative Quarter Result on 31-Mar-2010 [#2]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- 123.13%
YoY- 37.43%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 54,312 200,688 146,439 95,943 49,768 178,191 128,413 -43.56%
PBT 10,061 30,252 22,657 14,079 6,517 21,795 15,722 -25.67%
Tax -2,534 -7,793 -5,794 -3,712 -1,717 -6,038 -4,117 -27.57%
NP 7,527 22,459 16,863 10,367 4,800 15,757 11,605 -25.01%
-
NP to SH 6,893 20,482 15,286 9,231 4,137 14,504 10,909 -26.30%
-
Tax Rate 25.19% 25.76% 25.57% 26.37% 26.35% 27.70% 26.19% -
Total Cost 46,785 178,229 129,576 85,576 44,968 162,434 116,808 -45.57%
-
Net Worth 196,774 189,844 183,998 182,733 177,973 163,737 156,925 16.23%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 6,485 - - - 4,425 - -
Div Payout % - 31.66% - - - 30.51% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 196,774 189,844 183,998 182,733 177,973 163,737 156,925 16.23%
NOSH 117,829 117,915 117,947 117,892 117,863 110,633 108,224 5.81%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.86% 11.19% 11.52% 10.81% 9.64% 8.84% 9.04% -
ROE 3.50% 10.79% 8.31% 5.05% 2.32% 8.86% 6.95% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 46.09 170.20 124.16 81.38 42.23 161.06 118.65 -46.66%
EPS 5.85 17.37 12.96 7.83 3.51 13.11 10.08 -30.35%
DPS 0.00 5.50 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.67 1.61 1.56 1.55 1.51 1.48 1.45 9.84%
Adjusted Per Share Value based on latest NOSH - 117,916
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 10.24 37.85 27.62 18.09 9.39 33.61 24.22 -43.58%
EPS 1.30 3.86 2.88 1.74 0.78 2.74 2.06 -26.36%
DPS 0.00 1.22 0.00 0.00 0.00 0.83 0.00 -
NAPS 0.3711 0.358 0.347 0.3446 0.3357 0.3088 0.296 16.22%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.90 0.82 0.80 0.66 0.85 0.63 0.60 -
P/RPS 1.95 0.48 0.64 0.81 2.01 0.39 0.51 143.92%
P/EPS 15.38 4.72 6.17 8.43 24.22 4.81 5.95 88.02%
EY 6.50 21.18 16.20 11.86 4.13 20.81 16.80 -46.81%
DY 0.00 6.71 0.00 0.00 0.00 6.35 0.00 -
P/NAPS 0.54 0.51 0.51 0.43 0.56 0.43 0.41 20.09%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 23/11/10 26/08/10 25/05/10 25/02/10 01/12/09 27/08/09 -
Price 0.92 0.88 0.75 0.67 0.72 0.65 0.64 -
P/RPS 2.00 0.52 0.60 0.82 1.71 0.40 0.54 138.81%
P/EPS 15.73 5.07 5.79 8.56 20.51 4.96 6.35 82.77%
EY 6.36 19.74 17.28 11.69 4.87 20.17 15.75 -45.27%
DY 0.00 6.25 0.00 0.00 0.00 6.15 0.00 -
P/NAPS 0.55 0.55 0.48 0.43 0.48 0.44 0.44 15.99%

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