[FIAMMA] QoQ TTM Result on 30-Jun-2007 [#3]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 35.98%
YoY- 362.48%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 144,243 132,730 121,429 108,805 96,660 93,849 91,963 34.95%
PBT 17,073 14,807 12,552 10,209 7,194 5,654 4,124 157.60%
Tax -3,773 -2,949 -2,629 -1,698 -979 -1,020 -988 144.11%
NP 13,300 11,858 9,923 8,511 6,215 4,634 3,136 161.77%
-
NP to SH 11,766 10,651 8,994 7,876 5,792 4,422 3,183 138.88%
-
Tax Rate 22.10% 19.92% 20.94% 16.63% 13.61% 18.04% 23.96% -
Total Cost 130,943 120,872 111,506 100,294 90,445 89,215 88,827 29.49%
-
Net Worth 126,701 123,334 120,363 118,018 107,159 105,716 112,150 8.46%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 3,933 3,933 3,933 1,712 1,712 1,712 1,712 74.01%
Div Payout % 33.43% 36.93% 43.73% 21.74% 29.56% 38.72% 53.79% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 126,701 123,334 120,363 118,018 107,159 105,716 112,150 8.46%
NOSH 78,696 78,556 78,668 78,679 78,793 79,485 85,611 -5.45%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.22% 8.93% 8.17% 7.82% 6.43% 4.94% 3.41% -
ROE 9.29% 8.64% 7.47% 6.67% 5.41% 4.18% 2.84% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 183.29 168.96 154.36 138.29 122.67 118.07 107.42 42.74%
EPS 14.95 13.56 11.43 10.01 7.35 5.56 3.72 152.56%
DPS 5.00 5.00 5.00 2.18 2.17 2.15 2.00 84.09%
NAPS 1.61 1.57 1.53 1.50 1.36 1.33 1.31 14.72%
Adjusted Per Share Value based on latest NOSH - 78,679
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 27.20 25.03 22.90 20.52 18.23 17.70 17.34 34.96%
EPS 2.22 2.01 1.70 1.49 1.09 0.83 0.60 139.03%
DPS 0.74 0.74 0.74 0.32 0.32 0.32 0.32 74.78%
NAPS 0.239 0.2326 0.227 0.2226 0.2021 0.1994 0.2115 8.48%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.77 0.75 0.81 1.09 0.66 0.70 0.75 -
P/RPS 0.42 0.44 0.52 0.79 0.54 0.59 0.70 -28.84%
P/EPS 5.15 5.53 7.08 10.89 8.98 12.58 20.17 -59.71%
EY 19.42 18.08 14.11 9.18 11.14 7.95 4.96 148.20%
DY 6.49 6.67 6.17 2.00 3.29 3.08 2.67 80.68%
P/NAPS 0.48 0.48 0.53 0.73 0.49 0.53 0.57 -10.81%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 28/02/08 26/11/07 23/08/07 23/05/07 27/02/07 23/11/06 -
Price 0.74 0.74 0.85 0.82 0.68 0.73 0.76 -
P/RPS 0.40 0.44 0.55 0.59 0.55 0.62 0.71 -31.76%
P/EPS 4.95 5.46 7.43 8.19 9.25 13.12 20.44 -61.11%
EY 20.20 18.32 13.45 12.21 10.81 7.62 4.89 157.22%
DY 6.76 6.76 5.88 2.65 3.20 2.95 2.63 87.53%
P/NAPS 0.46 0.47 0.56 0.55 0.50 0.55 0.58 -14.30%

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