[FIAMMA] QoQ TTM Result on 31-Dec-2006 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 38.93%
YoY- 728.13%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 121,429 108,805 96,660 93,849 91,963 90,101 92,911 19.51%
PBT 12,552 10,209 7,194 5,654 4,124 1,644 -349 -
Tax -2,629 -1,698 -979 -1,020 -988 -892 -800 120.87%
NP 9,923 8,511 6,215 4,634 3,136 752 -1,149 -
-
NP to SH 8,994 7,876 5,792 4,422 3,183 1,703 -360 -
-
Tax Rate 20.94% 16.63% 13.61% 18.04% 23.96% 54.26% - -
Total Cost 111,506 100,294 90,445 89,215 88,827 89,349 94,060 11.99%
-
Net Worth 120,363 118,018 107,159 105,716 112,150 111,617 107,256 7.98%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,933 1,712 1,712 1,712 1,712 1,307 1,307 108.29%
Div Payout % 43.73% 21.74% 29.56% 38.72% 53.79% 76.76% 0.00% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 120,363 118,018 107,159 105,716 112,150 111,617 107,256 7.98%
NOSH 78,668 78,679 78,793 79,485 85,611 85,204 81,874 -2.62%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.17% 7.82% 6.43% 4.94% 3.41% 0.83% -1.24% -
ROE 7.47% 6.67% 5.41% 4.18% 2.84% 1.53% -0.34% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 154.36 138.29 122.67 118.07 107.42 105.75 113.48 22.74%
EPS 11.43 10.01 7.35 5.56 3.72 2.00 -0.44 -
DPS 5.00 2.18 2.17 2.15 2.00 1.53 1.60 113.59%
NAPS 1.53 1.50 1.36 1.33 1.31 1.31 1.31 10.89%
Adjusted Per Share Value based on latest NOSH - 79,485
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 22.90 20.52 18.23 17.70 17.34 16.99 17.52 19.52%
EPS 1.70 1.49 1.09 0.83 0.60 0.32 -0.07 -
DPS 0.74 0.32 0.32 0.32 0.32 0.25 0.25 106.01%
NAPS 0.227 0.2226 0.2021 0.1994 0.2115 0.2105 0.2023 7.97%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.81 1.09 0.66 0.70 0.75 0.90 0.70 -
P/RPS 0.52 0.79 0.54 0.59 0.70 0.85 0.62 -11.05%
P/EPS 7.08 10.89 8.98 12.58 20.17 45.03 -159.20 -
EY 14.11 9.18 11.14 7.95 4.96 2.22 -0.63 -
DY 6.17 2.00 3.29 3.08 2.67 1.70 2.28 94.07%
P/NAPS 0.53 0.73 0.49 0.53 0.57 0.69 0.53 0.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 23/08/07 23/05/07 27/02/07 23/11/06 22/08/06 26/05/06 -
Price 0.85 0.82 0.68 0.73 0.76 0.65 0.88 -
P/RPS 0.55 0.59 0.55 0.62 0.71 0.61 0.78 -20.76%
P/EPS 7.43 8.19 9.25 13.12 20.44 32.52 -200.14 -
EY 13.45 12.21 10.81 7.62 4.89 3.07 -0.50 -
DY 5.88 2.65 3.20 2.95 2.63 2.36 1.81 119.19%
P/NAPS 0.56 0.55 0.50 0.55 0.58 0.50 0.67 -11.25%

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