[FIAMMA] QoQ TTM Result on 31-Dec-2007 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- 18.42%
YoY- 140.86%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 162,943 151,749 144,243 132,730 121,429 108,805 96,660 41.50%
PBT 22,029 18,244 17,073 14,807 12,552 10,209 7,194 110.44%
Tax -4,898 -4,167 -3,773 -2,949 -2,629 -1,698 -979 191.66%
NP 17,131 14,077 13,300 11,858 9,923 8,511 6,215 96.22%
-
NP to SH 15,310 12,169 11,766 10,651 8,994 7,876 5,792 90.83%
-
Tax Rate 22.23% 22.84% 22.10% 19.92% 20.94% 16.63% 13.61% -
Total Cost 145,812 137,672 130,943 120,872 111,506 100,294 90,445 37.37%
-
Net Worth 78,644 125,654 126,701 123,334 120,363 118,018 107,159 -18.59%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 2,359 3,933 3,933 3,933 3,933 1,712 1,712 23.75%
Div Payout % 15.41% 32.32% 33.43% 36.93% 43.73% 21.74% 29.56% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 78,644 125,654 126,701 123,334 120,363 118,018 107,159 -18.59%
NOSH 78,644 78,534 78,696 78,556 78,668 78,679 78,793 -0.12%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.51% 9.28% 9.22% 8.93% 8.17% 7.82% 6.43% -
ROE 19.47% 9.68% 9.29% 8.64% 7.47% 6.67% 5.41% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 207.19 193.23 183.29 168.96 154.36 138.29 122.67 41.68%
EPS 19.47 15.50 14.95 13.56 11.43 10.01 7.35 91.10%
DPS 3.00 5.00 5.00 5.00 5.00 2.18 2.17 24.02%
NAPS 1.00 1.60 1.61 1.57 1.53 1.50 1.36 -18.48%
Adjusted Per Share Value based on latest NOSH - 78,556
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 30.73 28.62 27.20 25.03 22.90 20.52 18.23 41.50%
EPS 2.89 2.30 2.22 2.01 1.70 1.49 1.09 91.22%
DPS 0.44 0.74 0.74 0.74 0.74 0.32 0.32 23.58%
NAPS 0.1483 0.237 0.239 0.2326 0.227 0.2226 0.2021 -18.59%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.65 0.60 0.77 0.75 0.81 1.09 0.66 -
P/RPS 0.31 0.31 0.42 0.44 0.52 0.79 0.54 -30.85%
P/EPS 3.34 3.87 5.15 5.53 7.08 10.89 8.98 -48.18%
EY 29.95 25.83 19.42 18.08 14.11 9.18 11.14 93.00%
DY 4.62 8.33 6.49 6.67 6.17 2.00 3.29 25.32%
P/NAPS 0.65 0.38 0.48 0.48 0.53 0.73 0.49 20.66%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 22/05/08 28/02/08 26/11/07 23/08/07 23/05/07 -
Price 0.42 0.67 0.74 0.74 0.85 0.82 0.68 -
P/RPS 0.20 0.35 0.40 0.44 0.55 0.59 0.55 -48.95%
P/EPS 2.16 4.32 4.95 5.46 7.43 8.19 9.25 -61.97%
EY 46.35 23.13 20.20 18.32 13.45 12.21 10.81 163.22%
DY 7.14 7.46 6.76 6.76 5.88 2.65 3.20 70.50%
P/NAPS 0.42 0.42 0.46 0.47 0.56 0.55 0.50 -10.94%

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