[FIAMMA] QoQ Quarter Result on 31-Dec-2012 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- 20.41%
YoY- 24.29%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 80,968 75,670 63,625 72,621 74,023 70,498 55,852 28.06%
PBT 13,218 14,455 10,855 11,618 9,937 11,945 8,436 34.86%
Tax -1,694 -4,599 -2,842 -2,964 -2,502 -3,072 -2,138 -14.36%
NP 11,524 9,856 8,013 8,654 7,435 8,873 6,298 49.54%
-
NP to SH 10,563 8,904 7,214 8,013 6,655 8,185 5,632 52.02%
-
Tax Rate 12.82% 31.82% 26.18% 25.51% 25.18% 25.72% 25.34% -
Total Cost 69,444 65,814 55,612 63,967 66,588 61,625 49,554 25.20%
-
Net Worth 283,268 272,544 275,561 268,823 261,031 240,663 240,673 11.46%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 6,618 - 3,899 - 9,045 - - -
Div Payout % 62.66% - 54.05% - 135.92% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 283,268 272,544 275,561 268,823 261,031 240,663 240,673 11.46%
NOSH 132,368 132,303 129,981 129,241 129,223 122,164 122,169 5.48%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.23% 13.02% 12.59% 11.92% 10.04% 12.59% 11.28% -
ROE 3.73% 3.27% 2.62% 2.98% 2.55% 3.40% 2.34% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 61.17 57.19 48.95 56.19 57.28 57.71 45.72 21.39%
EPS 7.98 6.73 5.55 6.20 5.15 6.70 4.61 44.11%
DPS 5.00 0.00 3.00 0.00 7.00 0.00 0.00 -
NAPS 2.14 2.06 2.12 2.08 2.02 1.97 1.97 5.66%
Adjusted Per Share Value based on latest NOSH - 129,241
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.27 14.27 12.00 13.70 13.96 13.30 10.53 28.08%
EPS 1.99 1.68 1.36 1.51 1.26 1.54 1.06 52.12%
DPS 1.25 0.00 0.74 0.00 1.71 0.00 0.00 -
NAPS 0.5342 0.514 0.5197 0.507 0.4923 0.4539 0.4539 11.46%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.57 1.60 1.13 1.16 1.18 1.10 1.10 -
P/RPS 2.57 2.80 2.31 2.06 2.06 1.91 2.41 4.37%
P/EPS 19.67 23.77 20.36 18.71 22.91 16.42 23.86 -12.06%
EY 5.08 4.21 4.91 5.34 4.36 6.09 4.19 13.68%
DY 3.18 0.00 2.65 0.00 5.93 0.00 0.00 -
P/NAPS 0.73 0.78 0.53 0.56 0.58 0.56 0.56 19.31%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 21/08/13 16/05/13 20/02/13 27/11/12 29/08/12 15/05/12 -
Price 1.98 1.60 1.24 1.20 1.18 1.15 1.11 -
P/RPS 3.24 2.80 2.53 2.14 2.06 1.99 2.43 21.12%
P/EPS 24.81 23.77 22.34 19.35 22.91 17.16 24.08 2.00%
EY 4.03 4.21 4.48 5.17 4.36 5.83 4.15 -1.93%
DY 2.53 0.00 2.42 0.00 5.93 0.00 0.00 -
P/NAPS 0.93 0.78 0.58 0.58 0.58 0.58 0.56 40.19%

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