[FIAMMA] QoQ TTM Result on 30-Jun-2012 [#3]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- -0.53%
YoY- 3.3%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 280,767 272,994 258,450 247,863 235,875 229,259 225,494 15.72%
PBT 44,355 41,936 39,828 40,075 40,295 40,139 40,690 5.91%
Tax -11,380 -10,676 -10,106 -10,366 -10,382 -10,296 -10,436 5.93%
NP 32,975 31,260 29,722 29,709 29,913 29,843 30,254 5.90%
-
NP to SH 30,067 28,485 26,919 27,053 27,196 27,336 27,782 5.40%
-
Tax Rate 25.66% 25.46% 25.37% 25.87% 25.76% 25.65% 25.65% -
Total Cost 247,792 241,734 228,728 218,154 205,962 199,416 195,240 17.20%
-
Net Worth 275,561 268,823 261,031 240,663 240,673 238,079 231,014 12.46%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 12,945 9,045 9,045 8,250 8,250 8,250 8,250 34.99%
Div Payout % 43.05% 31.76% 33.60% 30.50% 30.34% 30.18% 29.70% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 275,561 268,823 261,031 240,663 240,673 238,079 231,014 12.46%
NOSH 129,981 129,241 129,223 122,164 122,169 117,861 117,864 6.73%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 11.74% 11.45% 11.50% 11.99% 12.68% 13.02% 13.42% -
ROE 10.91% 10.60% 10.31% 11.24% 11.30% 11.48% 12.03% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 216.00 211.23 200.00 202.89 193.07 194.52 191.32 8.41%
EPS 23.13 22.04 20.83 22.14 22.26 23.19 23.57 -1.24%
DPS 9.96 7.00 7.00 6.75 6.75 7.00 7.00 26.47%
NAPS 2.12 2.08 2.02 1.97 1.97 2.02 1.96 5.36%
Adjusted Per Share Value based on latest NOSH - 122,164
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 52.95 51.49 48.74 46.75 44.49 43.24 42.53 15.71%
EPS 5.67 5.37 5.08 5.10 5.13 5.16 5.24 5.39%
DPS 2.44 1.71 1.71 1.56 1.56 1.56 1.56 34.70%
NAPS 0.5197 0.507 0.4923 0.4539 0.4539 0.449 0.4357 12.45%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.13 1.16 1.18 1.10 1.10 1.13 0.94 -
P/RPS 0.52 0.55 0.59 0.54 0.57 0.58 0.49 4.03%
P/EPS 4.89 5.26 5.66 4.97 4.94 4.87 3.99 14.50%
EY 20.47 19.00 17.65 20.13 20.24 20.53 25.08 -12.65%
DY 8.81 6.03 5.93 6.14 6.14 6.19 7.45 11.81%
P/NAPS 0.53 0.56 0.58 0.56 0.56 0.56 0.48 6.82%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 16/05/13 20/02/13 27/11/12 29/08/12 15/05/12 22/02/12 24/11/11 -
Price 1.24 1.20 1.18 1.15 1.11 1.30 1.04 -
P/RPS 0.57 0.57 0.59 0.57 0.57 0.67 0.54 3.66%
P/EPS 5.36 5.44 5.66 5.19 4.99 5.61 4.41 13.87%
EY 18.65 18.37 17.65 19.26 20.05 17.84 22.66 -12.16%
DY 8.03 5.83 5.93 5.87 6.08 5.38 6.73 12.48%
P/NAPS 0.58 0.58 0.58 0.58 0.56 0.64 0.53 6.18%

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