[FIAMMA] QoQ TTM Result on 30-Sep-2007 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 14.2%
YoY- 182.56%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 151,749 144,243 132,730 121,429 108,805 96,660 93,849 37.80%
PBT 18,244 17,073 14,807 12,552 10,209 7,194 5,654 118.51%
Tax -4,167 -3,773 -2,949 -2,629 -1,698 -979 -1,020 155.77%
NP 14,077 13,300 11,858 9,923 8,511 6,215 4,634 109.89%
-
NP to SH 12,169 11,766 10,651 8,994 7,876 5,792 4,422 96.49%
-
Tax Rate 22.84% 22.10% 19.92% 20.94% 16.63% 13.61% 18.04% -
Total Cost 137,672 130,943 120,872 111,506 100,294 90,445 89,215 33.57%
-
Net Worth 125,654 126,701 123,334 120,363 118,018 107,159 105,716 12.21%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,933 3,933 3,933 3,933 1,712 1,712 1,712 74.19%
Div Payout % 32.32% 33.43% 36.93% 43.73% 21.74% 29.56% 38.72% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 125,654 126,701 123,334 120,363 118,018 107,159 105,716 12.21%
NOSH 78,534 78,696 78,556 78,668 78,679 78,793 79,485 -0.79%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.28% 9.22% 8.93% 8.17% 7.82% 6.43% 4.94% -
ROE 9.68% 9.29% 8.64% 7.47% 6.67% 5.41% 4.18% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 193.23 183.29 168.96 154.36 138.29 122.67 118.07 38.91%
EPS 15.50 14.95 13.56 11.43 10.01 7.35 5.56 98.20%
DPS 5.00 5.00 5.00 5.00 2.18 2.17 2.15 75.62%
NAPS 1.60 1.61 1.57 1.53 1.50 1.36 1.33 13.12%
Adjusted Per Share Value based on latest NOSH - 78,668
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 28.62 27.20 25.03 22.90 20.52 18.23 17.70 37.80%
EPS 2.30 2.22 2.01 1.70 1.49 1.09 0.83 97.41%
DPS 0.74 0.74 0.74 0.74 0.32 0.32 0.32 74.96%
NAPS 0.237 0.239 0.2326 0.227 0.2226 0.2021 0.1994 12.21%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.60 0.77 0.75 0.81 1.09 0.66 0.70 -
P/RPS 0.31 0.42 0.44 0.52 0.79 0.54 0.59 -34.91%
P/EPS 3.87 5.15 5.53 7.08 10.89 8.98 12.58 -54.46%
EY 25.83 19.42 18.08 14.11 9.18 11.14 7.95 119.52%
DY 8.33 6.49 6.67 6.17 2.00 3.29 3.08 94.23%
P/NAPS 0.38 0.48 0.48 0.53 0.73 0.49 0.53 -19.90%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 22/05/08 28/02/08 26/11/07 23/08/07 23/05/07 27/02/07 -
Price 0.67 0.74 0.74 0.85 0.82 0.68 0.73 -
P/RPS 0.35 0.40 0.44 0.55 0.59 0.55 0.62 -31.71%
P/EPS 4.32 4.95 5.46 7.43 8.19 9.25 13.12 -52.34%
EY 23.13 20.20 18.32 13.45 12.21 10.81 7.62 109.78%
DY 7.46 6.76 6.76 5.88 2.65 3.20 2.95 85.71%
P/NAPS 0.42 0.46 0.47 0.56 0.55 0.50 0.55 -16.46%

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