[FIAMMA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#2]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 90.03%
YoY- 26.06%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 77,752 292,884 211,916 136,246 72,621 258,450 184,427 -43.68%
PBT 13,127 50,146 36,928 22,473 11,618 39,828 29,891 -42.13%
Tax -3,751 -12,099 -10,405 -5,806 -2,964 -10,106 -7,604 -37.48%
NP 9,376 38,047 26,523 16,667 8,654 29,722 22,287 -43.76%
-
NP to SH 8,330 34,694 24,131 15,227 8,013 26,919 20,264 -44.62%
-
Tax Rate 28.57% 24.13% 28.18% 25.84% 25.51% 25.37% 25.44% -
Total Cost 68,376 254,837 185,393 119,579 63,967 228,728 162,140 -43.67%
-
Net Worth 296,924 281,444 268,992 274,967 268,823 251,859 242,527 14.40%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 6,575 - 3,891 - 8,727 - -
Div Payout % - 18.95% - 25.55% - 32.42% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 296,924 281,444 268,992 274,967 268,823 251,859 242,527 14.40%
NOSH 134,354 131,516 130,579 129,701 129,241 124,682 123,110 5.98%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.06% 12.99% 12.52% 12.23% 11.92% 11.50% 12.08% -
ROE 2.81% 12.33% 8.97% 5.54% 2.98% 10.69% 8.36% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 57.87 222.70 162.29 105.05 56.19 207.29 149.81 -46.86%
EPS 6.20 26.38 18.48 11.74 6.20 21.59 16.46 -47.75%
DPS 0.00 5.00 0.00 3.00 0.00 7.00 0.00 -
NAPS 2.21 2.14 2.06 2.12 2.08 2.02 1.97 7.94%
Adjusted Per Share Value based on latest NOSH - 129,981
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.66 55.24 39.97 25.70 13.70 48.74 34.78 -43.69%
EPS 1.57 6.54 4.55 2.87 1.51 5.08 3.82 -44.63%
DPS 0.00 1.24 0.00 0.73 0.00 1.65 0.00 -
NAPS 0.56 0.5308 0.5073 0.5186 0.507 0.475 0.4574 14.40%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.83 1.57 1.60 1.13 1.16 1.18 1.10 -
P/RPS 3.16 0.70 0.99 1.08 2.06 0.57 0.73 164.90%
P/EPS 29.52 5.95 8.66 9.63 18.71 5.47 6.68 168.56%
EY 3.39 16.80 11.55 10.39 5.34 18.30 14.96 -62.73%
DY 0.00 3.18 0.00 2.65 0.00 5.93 0.00 -
P/NAPS 0.83 0.73 0.78 0.53 0.56 0.58 0.56 29.90%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 26/11/13 21/08/13 16/05/13 20/02/13 27/11/12 29/08/12 -
Price 1.78 1.98 1.60 1.24 1.20 1.18 1.15 -
P/RPS 3.08 0.89 0.99 1.18 2.14 0.57 0.77 151.34%
P/EPS 28.71 7.51 8.66 10.56 19.35 5.47 6.99 155.81%
EY 3.48 13.32 11.55 9.47 5.17 18.30 14.31 -60.93%
DY 0.00 2.53 0.00 2.42 0.00 5.93 0.00 -
P/NAPS 0.81 0.93 0.78 0.58 0.58 0.58 0.58 24.86%

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