[FIAMMA] QoQ Quarter Result on 30-Sep-2012 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- -18.69%
YoY- -1.97%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 75,670 63,625 72,621 74,023 70,498 55,852 58,077 19.31%
PBT 14,455 10,855 11,618 9,937 11,945 8,436 9,510 32.23%
Tax -4,599 -2,842 -2,964 -2,502 -3,072 -2,138 -2,394 54.59%
NP 9,856 8,013 8,654 7,435 8,873 6,298 7,116 24.27%
-
NP to SH 8,904 7,214 8,013 6,655 8,185 5,632 6,447 24.04%
-
Tax Rate 31.82% 26.18% 25.51% 25.18% 25.72% 25.34% 25.17% -
Total Cost 65,814 55,612 63,967 66,588 61,625 49,554 50,961 18.60%
-
Net Worth 272,544 275,561 268,823 261,031 240,663 240,673 238,079 9.44%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 3,899 - 9,045 - - - -
Div Payout % - 54.05% - 135.92% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 272,544 275,561 268,823 261,031 240,663 240,673 238,079 9.44%
NOSH 132,303 129,981 129,241 129,223 122,164 122,169 117,861 8.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.02% 12.59% 11.92% 10.04% 12.59% 11.28% 12.25% -
ROE 3.27% 2.62% 2.98% 2.55% 3.40% 2.34% 2.71% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 57.19 48.95 56.19 57.28 57.71 45.72 49.28 10.44%
EPS 6.73 5.55 6.20 5.15 6.70 4.61 5.47 14.83%
DPS 0.00 3.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 2.06 2.12 2.08 2.02 1.97 1.97 2.02 1.31%
Adjusted Per Share Value based on latest NOSH - 129,223
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.27 12.00 13.70 13.96 13.30 10.53 10.95 19.32%
EPS 1.68 1.36 1.51 1.26 1.54 1.06 1.22 23.79%
DPS 0.00 0.74 0.00 1.71 0.00 0.00 0.00 -
NAPS 0.514 0.5197 0.507 0.4923 0.4539 0.4539 0.449 9.44%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.60 1.13 1.16 1.18 1.10 1.10 1.13 -
P/RPS 2.80 2.31 2.06 2.06 1.91 2.41 2.29 14.35%
P/EPS 23.77 20.36 18.71 22.91 16.42 23.86 20.66 9.80%
EY 4.21 4.91 5.34 4.36 6.09 4.19 4.84 -8.88%
DY 0.00 2.65 0.00 5.93 0.00 0.00 0.00 -
P/NAPS 0.78 0.53 0.56 0.58 0.56 0.56 0.56 24.74%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 16/05/13 20/02/13 27/11/12 29/08/12 15/05/12 22/02/12 -
Price 1.60 1.24 1.20 1.18 1.15 1.11 1.30 -
P/RPS 2.80 2.53 2.14 2.06 1.99 2.43 2.64 4.00%
P/EPS 23.77 22.34 19.35 22.91 17.16 24.08 23.77 0.00%
EY 4.21 4.48 5.17 4.36 5.83 4.15 4.21 0.00%
DY 0.00 2.42 0.00 5.93 0.00 0.00 0.00 -
P/NAPS 0.78 0.58 0.58 0.58 0.58 0.56 0.64 14.11%

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