[FIAMMA] QoQ TTM Result on 31-Dec-2009 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 4.81%
YoY- -3.18%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 200,688 196,217 193,911 188,012 178,191 176,200 169,982 11.69%
PBT 30,252 28,730 26,830 23,911 21,795 23,532 22,076 23.35%
Tax -7,793 -7,715 -7,831 -6,992 -6,038 -5,833 -4,919 35.86%
NP 22,459 21,015 18,999 16,919 15,757 17,699 17,157 19.64%
-
NP to SH 20,482 18,881 17,018 15,202 14,504 16,709 15,839 18.67%
-
Tax Rate 25.76% 26.85% 29.19% 29.24% 27.70% 24.79% 22.28% -
Total Cost 178,229 175,202 174,912 171,093 162,434 158,501 152,825 10.78%
-
Net Worth 189,695 184,128 182,770 177,973 174,445 170,741 168,616 8.16%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,480 4,714 4,714 4,714 4,714 2,359 2,359 96.01%
Div Payout % 31.64% 24.97% 27.70% 31.01% 32.51% 14.12% 14.90% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 189,695 184,128 182,770 177,973 174,445 170,741 168,616 8.16%
NOSH 117,823 118,031 117,916 117,863 117,868 117,752 117,913 -0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.19% 10.71% 9.80% 9.00% 8.84% 10.04% 10.09% -
ROE 10.80% 10.25% 9.31% 8.54% 8.31% 9.79% 9.39% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 170.33 166.24 164.45 159.52 151.18 149.64 144.16 11.75%
EPS 17.38 16.00 14.43 12.90 12.31 14.19 13.43 18.73%
DPS 5.50 4.00 4.00 4.00 4.00 2.00 2.00 96.16%
NAPS 1.61 1.56 1.55 1.51 1.48 1.45 1.43 8.21%
Adjusted Per Share Value based on latest NOSH - 117,863
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 37.85 37.01 36.57 35.46 33.61 33.23 32.06 11.69%
EPS 3.86 3.56 3.21 2.87 2.74 3.15 2.99 18.54%
DPS 1.22 0.89 0.89 0.89 0.89 0.44 0.44 97.24%
NAPS 0.3578 0.3473 0.3447 0.3357 0.329 0.322 0.318 8.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.82 0.80 0.66 0.85 0.63 0.60 0.49 -
P/RPS 0.48 0.48 0.40 0.53 0.42 0.40 0.34 25.82%
P/EPS 4.72 5.00 4.57 6.59 5.12 4.23 3.65 18.67%
EY 21.20 20.00 21.87 15.17 19.53 23.65 27.41 -15.72%
DY 6.71 5.00 6.06 4.71 6.35 3.34 4.08 39.28%
P/NAPS 0.51 0.51 0.43 0.56 0.43 0.41 0.34 31.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 26/08/10 25/05/10 25/02/10 01/12/09 27/08/09 21/05/09 -
Price 0.88 0.75 0.67 0.72 0.65 0.64 0.61 -
P/RPS 0.52 0.45 0.41 0.45 0.43 0.43 0.42 15.28%
P/EPS 5.06 4.69 4.64 5.58 5.28 4.51 4.54 7.48%
EY 19.75 21.33 21.54 17.91 18.93 22.17 22.02 -6.99%
DY 6.25 5.33 5.97 5.56 6.15 3.13 3.28 53.63%
P/NAPS 0.55 0.48 0.43 0.48 0.44 0.44 0.43 17.81%

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