[FIAMMA] QoQ Cumulative Quarter Result on 31-Mar-2012 [#2]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 87.36%
YoY- -4.63%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 72,621 258,450 184,427 113,929 58,077 225,494 162,058 -41.29%
PBT 11,618 39,828 29,891 17,946 9,510 40,690 30,506 -47.30%
Tax -2,964 -10,106 -7,604 -4,532 -2,394 -10,436 -7,674 -46.81%
NP 8,654 29,722 22,287 13,414 7,116 30,254 22,832 -47.47%
-
NP to SH 8,013 26,919 20,264 12,079 6,447 27,782 20,993 -47.22%
-
Tax Rate 25.51% 25.37% 25.44% 25.25% 25.17% 25.65% 25.16% -
Total Cost 63,967 228,728 162,140 100,515 50,961 195,240 139,226 -40.31%
-
Net Worth 268,823 251,859 242,527 236,537 238,079 231,123 204,033 20.08%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 8,727 - - - 8,254 - -
Div Payout % - 32.42% - - - 29.71% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 268,823 251,859 242,527 236,537 238,079 231,123 204,033 20.08%
NOSH 129,241 124,682 123,110 120,069 117,861 117,920 117,938 6.26%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.92% 11.50% 12.08% 11.77% 12.25% 13.42% 14.09% -
ROE 2.98% 10.69% 8.36% 5.11% 2.71% 12.02% 10.29% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 56.19 207.29 149.81 94.89 49.28 191.23 137.41 -44.75%
EPS 6.20 21.59 16.46 10.06 5.47 23.56 17.80 -50.33%
DPS 0.00 7.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 2.08 2.02 1.97 1.97 2.02 1.96 1.73 13.00%
Adjusted Per Share Value based on latest NOSH - 122,169
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.70 48.74 34.78 21.49 10.95 42.53 30.56 -41.28%
EPS 1.51 5.08 3.82 2.28 1.22 5.24 3.96 -47.26%
DPS 0.00 1.65 0.00 0.00 0.00 1.56 0.00 -
NAPS 0.507 0.475 0.4574 0.4461 0.449 0.4359 0.3848 20.08%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.16 1.18 1.10 1.10 1.13 0.94 1.01 -
P/RPS 2.06 0.57 0.73 1.16 2.29 0.49 0.74 97.27%
P/EPS 18.71 5.47 6.68 10.93 20.66 3.99 5.67 120.84%
EY 5.34 18.30 14.96 9.15 4.84 25.06 17.62 -54.71%
DY 0.00 5.93 0.00 0.00 0.00 7.45 0.00 -
P/NAPS 0.56 0.58 0.56 0.56 0.56 0.48 0.58 -2.30%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 27/11/12 29/08/12 15/05/12 22/02/12 24/11/11 24/08/11 -
Price 1.20 1.18 1.15 1.11 1.30 1.04 1.05 -
P/RPS 2.14 0.57 0.77 1.17 2.64 0.54 0.76 98.77%
P/EPS 19.35 5.47 6.99 11.03 23.77 4.41 5.90 119.94%
EY 5.17 18.30 14.31 9.06 4.21 22.65 16.95 -54.52%
DY 0.00 5.93 0.00 0.00 0.00 6.73 0.00 -
P/NAPS 0.58 0.58 0.58 0.56 0.64 0.53 0.61 -3.29%

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