[FIAMMA] QoQ TTM Result on 30-Jun-2009 [#3]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 5.49%
YoY- 37.31%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 193,911 188,012 178,191 176,200 169,982 166,933 162,943 12.31%
PBT 26,830 23,911 21,795 23,532 22,076 22,129 22,029 14.06%
Tax -7,831 -6,992 -6,038 -5,833 -4,919 -4,863 -4,898 36.76%
NP 18,999 16,919 15,757 17,699 17,157 17,266 17,131 7.15%
-
NP to SH 17,018 15,202 14,504 16,709 15,839 15,701 15,310 7.31%
-
Tax Rate 29.19% 29.24% 27.70% 24.79% 22.28% 21.98% 22.23% -
Total Cost 174,912 171,093 162,434 158,501 152,825 149,667 145,812 12.90%
-
Net Worth 182,770 177,973 174,445 170,741 168,616 125,296 78,644 75.54%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 4,714 4,714 4,714 2,359 2,359 2,359 2,359 58.71%
Div Payout % 27.70% 31.01% 32.51% 14.12% 14.90% 15.03% 15.41% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 182,770 177,973 174,445 170,741 168,616 125,296 78,644 75.54%
NOSH 117,916 117,863 117,868 117,752 117,913 88,863 78,644 31.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.80% 9.00% 8.84% 10.04% 10.09% 10.34% 10.51% -
ROE 9.31% 8.54% 8.31% 9.79% 9.39% 12.53% 19.47% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 164.45 159.52 151.18 149.64 144.16 187.85 207.19 -14.28%
EPS 14.43 12.90 12.31 14.19 13.43 17.67 19.47 -18.11%
DPS 4.00 4.00 4.00 2.00 2.00 2.66 3.00 21.16%
NAPS 1.55 1.51 1.48 1.45 1.43 1.41 1.00 33.96%
Adjusted Per Share Value based on latest NOSH - 117,752
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 36.57 35.46 33.61 33.23 32.06 31.48 30.73 12.31%
EPS 3.21 2.87 2.74 3.15 2.99 2.96 2.89 7.25%
DPS 0.89 0.89 0.89 0.44 0.44 0.44 0.44 60.00%
NAPS 0.3447 0.3357 0.329 0.322 0.318 0.2363 0.1483 75.55%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.66 0.85 0.63 0.60 0.49 0.54 0.65 -
P/RPS 0.40 0.53 0.42 0.40 0.34 0.29 0.31 18.54%
P/EPS 4.57 6.59 5.12 4.23 3.65 3.06 3.34 23.27%
EY 21.87 15.17 19.53 23.65 27.41 32.72 29.95 -18.92%
DY 6.06 4.71 6.35 3.34 4.08 4.92 4.62 19.84%
P/NAPS 0.43 0.56 0.43 0.41 0.34 0.38 0.65 -24.09%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 25/02/10 01/12/09 27/08/09 21/05/09 26/02/09 25/11/08 -
Price 0.67 0.72 0.65 0.64 0.61 0.60 0.42 -
P/RPS 0.41 0.45 0.43 0.43 0.42 0.32 0.20 61.44%
P/EPS 4.64 5.58 5.28 4.51 4.54 3.40 2.16 66.56%
EY 21.54 17.91 18.93 22.17 22.02 29.45 46.35 -40.03%
DY 5.97 5.56 6.15 3.13 3.28 4.43 7.14 -11.25%
P/NAPS 0.43 0.48 0.44 0.44 0.43 0.43 0.42 1.58%

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