[FIAMMA] QoQ TTM Result on 30-Jun-2013 [#3]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 2.39%
YoY- 13.8%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 316,127 298,015 292,884 285,939 280,767 272,994 258,450 14.38%
PBT 57,949 51,655 50,146 46,865 44,355 41,936 39,828 28.43%
Tax -15,075 -12,886 -12,099 -12,907 -11,380 -10,676 -10,106 30.58%
NP 42,874 38,769 38,047 33,958 32,975 31,260 29,722 27.69%
-
NP to SH 39,193 35,011 34,694 30,786 30,067 28,485 26,919 28.48%
-
Tax Rate 26.01% 24.95% 24.13% 27.54% 25.66% 25.46% 25.37% -
Total Cost 273,253 259,246 254,837 251,981 247,792 241,734 228,728 12.60%
-
Net Worth 306,962 296,924 283,268 272,544 275,561 268,823 261,031 11.42%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 10,675 10,517 10,517 12,945 12,945 9,045 9,045 11.69%
Div Payout % 27.24% 30.04% 30.32% 42.05% 43.05% 31.76% 33.60% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 306,962 296,924 283,268 272,544 275,561 268,823 261,031 11.42%
NOSH 135,225 134,354 132,368 132,303 129,981 129,241 129,223 3.07%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 13.56% 13.01% 12.99% 11.88% 11.74% 11.45% 11.50% -
ROE 12.77% 11.79% 12.25% 11.30% 10.91% 10.60% 10.31% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 233.78 221.81 221.26 216.12 216.00 211.23 200.00 10.97%
EPS 28.98 26.06 26.21 23.27 23.13 22.04 20.83 24.65%
DPS 7.89 7.83 7.95 9.78 9.96 7.00 7.00 8.31%
NAPS 2.27 2.21 2.14 2.06 2.12 2.08 2.02 8.09%
Adjusted Per Share Value based on latest NOSH - 132,303
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 59.62 56.21 55.24 53.93 52.95 51.49 48.74 14.39%
EPS 7.39 6.60 6.54 5.81 5.67 5.37 5.08 28.41%
DPS 2.01 1.98 1.98 2.44 2.44 1.71 1.71 11.38%
NAPS 0.5789 0.56 0.5342 0.514 0.5197 0.507 0.4923 11.41%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.67 1.83 1.57 1.60 1.13 1.16 1.18 -
P/RPS 0.71 0.83 0.71 0.74 0.52 0.55 0.59 13.14%
P/EPS 5.76 7.02 5.99 6.88 4.89 5.26 5.66 1.17%
EY 17.36 14.24 16.69 14.54 20.47 19.00 17.65 -1.09%
DY 4.73 4.28 5.06 6.12 8.81 6.03 5.93 -14.00%
P/NAPS 0.74 0.83 0.73 0.78 0.53 0.56 0.58 17.65%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 19/05/14 19/02/14 26/11/13 21/08/13 16/05/13 20/02/13 27/11/12 -
Price 1.78 1.78 1.98 1.60 1.24 1.20 1.18 -
P/RPS 0.76 0.80 0.89 0.74 0.57 0.57 0.59 18.40%
P/EPS 6.14 6.83 7.55 6.88 5.36 5.44 5.66 5.58%
EY 16.28 14.64 13.24 14.54 18.65 18.37 17.65 -5.24%
DY 4.44 4.40 4.01 6.12 8.03 5.83 5.93 -17.55%
P/NAPS 0.78 0.81 0.93 0.78 0.58 0.58 0.58 21.85%

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