[FIAMMA] QoQ Quarter Result on 30-Jun-2013 [#3]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 23.43%
YoY- 8.78%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 81,737 77,752 80,968 75,670 63,625 72,621 74,023 6.83%
PBT 17,149 13,127 13,218 14,455 10,855 11,618 9,937 43.92%
Tax -5,031 -3,751 -1,694 -4,599 -2,842 -2,964 -2,502 59.37%
NP 12,118 9,376 11,524 9,856 8,013 8,654 7,435 38.53%
-
NP to SH 11,386 8,330 10,563 8,904 7,214 8,013 6,655 43.09%
-
Tax Rate 29.34% 28.57% 12.82% 31.82% 26.18% 25.51% 25.18% -
Total Cost 69,619 68,376 69,444 65,814 55,612 63,967 66,588 3.01%
-
Net Worth 306,962 296,924 283,268 272,544 275,561 268,823 261,031 11.42%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 4,056 - 6,618 - 3,899 - 9,045 -41.44%
Div Payout % 35.63% - 62.66% - 54.05% - 135.92% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 306,962 296,924 283,268 272,544 275,561 268,823 261,031 11.42%
NOSH 135,225 134,354 132,368 132,303 129,981 129,241 129,223 3.07%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.83% 12.06% 14.23% 13.02% 12.59% 11.92% 10.04% -
ROE 3.71% 2.81% 3.73% 3.27% 2.62% 2.98% 2.55% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 60.44 57.87 61.17 57.19 48.95 56.19 57.28 3.64%
EPS 8.42 6.20 7.98 6.73 5.55 6.20 5.15 38.82%
DPS 3.00 0.00 5.00 0.00 3.00 0.00 7.00 -43.18%
NAPS 2.27 2.21 2.14 2.06 2.12 2.08 2.02 8.09%
Adjusted Per Share Value based on latest NOSH - 132,303
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.42 14.66 15.27 14.27 12.00 13.70 13.96 6.86%
EPS 2.15 1.57 1.99 1.68 1.36 1.51 1.26 42.84%
DPS 0.77 0.00 1.25 0.00 0.74 0.00 1.71 -41.28%
NAPS 0.5789 0.56 0.5342 0.514 0.5197 0.507 0.4923 11.41%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.67 1.83 1.57 1.60 1.13 1.16 1.18 -
P/RPS 2.76 3.16 2.57 2.80 2.31 2.06 2.06 21.55%
P/EPS 19.83 29.52 19.67 23.77 20.36 18.71 22.91 -9.18%
EY 5.04 3.39 5.08 4.21 4.91 5.34 4.36 10.15%
DY 1.80 0.00 3.18 0.00 2.65 0.00 5.93 -54.86%
P/NAPS 0.74 0.83 0.73 0.78 0.53 0.56 0.58 17.65%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 19/05/14 19/02/14 26/11/13 21/08/13 16/05/13 20/02/13 27/11/12 -
Price 1.78 1.78 1.98 1.60 1.24 1.20 1.18 -
P/RPS 2.94 3.08 3.24 2.80 2.53 2.14 2.06 26.78%
P/EPS 21.14 28.71 24.81 23.77 22.34 19.35 22.91 -5.22%
EY 4.73 3.48 4.03 4.21 4.48 5.17 4.36 5.58%
DY 1.69 0.00 2.53 0.00 2.42 0.00 5.93 -56.72%
P/NAPS 0.78 0.81 0.93 0.78 0.58 0.58 0.58 21.85%

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