[FIAMMA] QoQ TTM Result on 30-Sep-2014 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
QoQ- -3.24%
YoY- 19.35%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 332,719 347,648 337,295 338,161 333,090 316,127 298,015 7.64%
PBT 53,710 60,749 62,485 63,182 62,540 57,949 51,655 2.64%
Tax -14,326 -16,554 -17,714 -17,709 -15,897 -15,075 -12,886 7.33%
NP 39,384 44,195 44,771 45,473 46,643 42,874 38,769 1.05%
-
NP to SH 34,954 39,552 40,845 41,406 42,791 39,193 35,011 -0.10%
-
Tax Rate 26.67% 27.25% 28.35% 28.03% 25.42% 26.01% 24.95% -
Total Cost 293,335 303,453 292,524 292,688 286,447 273,253 259,246 8.60%
-
Net Worth 339,528 338,594 328,267 320,067 311,866 306,962 296,924 9.37%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 8,206 8,206 12,263 12,263 10,675 10,675 10,517 -15.28%
Div Payout % 23.48% 20.75% 30.02% 29.62% 24.95% 27.24% 30.04% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 339,528 338,594 328,267 320,067 311,866 306,962 296,924 9.37%
NOSH 137,460 137,082 136,778 136,780 136,783 135,225 134,354 1.53%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 11.84% 12.71% 13.27% 13.45% 14.00% 13.56% 13.01% -
ROE 10.29% 11.68% 12.44% 12.94% 13.72% 12.77% 11.79% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 242.05 253.60 246.60 247.23 243.52 233.78 221.81 6.01%
EPS 25.43 28.85 29.86 30.27 31.28 28.98 26.06 -1.62%
DPS 6.00 6.00 9.00 9.00 7.80 7.89 7.83 -16.30%
NAPS 2.47 2.47 2.40 2.34 2.28 2.27 2.21 7.71%
Adjusted Per Share Value based on latest NOSH - 136,780
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 62.75 65.57 63.61 63.78 62.82 59.62 56.21 7.63%
EPS 6.59 7.46 7.70 7.81 8.07 7.39 6.60 -0.10%
DPS 1.55 1.55 2.31 2.31 2.01 2.01 1.98 -15.09%
NAPS 0.6403 0.6386 0.6191 0.6036 0.5882 0.5789 0.56 9.37%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.86 2.02 2.08 2.36 2.03 1.67 1.83 -
P/RPS 0.77 0.80 0.84 0.95 0.83 0.71 0.83 -4.89%
P/EPS 7.31 7.00 6.97 7.80 6.49 5.76 7.02 2.74%
EY 13.67 14.28 14.36 12.83 15.41 17.36 14.24 -2.69%
DY 3.23 2.97 4.33 3.81 3.84 4.73 4.28 -17.15%
P/NAPS 0.75 0.82 0.87 1.01 0.89 0.74 0.83 -6.55%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 20/05/15 26/02/15 26/11/14 20/08/14 19/05/14 19/02/14 -
Price 1.72 1.95 2.20 2.25 2.34 1.78 1.78 -
P/RPS 0.71 0.77 0.89 0.91 0.96 0.76 0.80 -7.66%
P/EPS 6.76 6.76 7.37 7.43 7.48 6.14 6.83 -0.68%
EY 14.78 14.80 13.57 13.45 13.37 16.28 14.64 0.63%
DY 3.49 3.08 4.09 4.00 3.34 4.44 4.40 -14.34%
P/NAPS 0.70 0.79 0.92 0.96 1.03 0.78 0.81 -9.29%

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