[FIAMMA] QoQ TTM Result on 31-Dec-2013 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 0.91%
YoY- 22.91%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 338,161 333,090 316,127 298,015 292,884 285,939 280,767 13.18%
PBT 63,182 62,540 57,949 51,655 50,146 46,865 44,355 26.57%
Tax -17,709 -15,897 -15,075 -12,886 -12,099 -12,907 -11,380 34.25%
NP 45,473 46,643 42,874 38,769 38,047 33,958 32,975 23.86%
-
NP to SH 41,406 42,791 39,193 35,011 34,694 30,786 30,067 23.75%
-
Tax Rate 28.03% 25.42% 26.01% 24.95% 24.13% 27.54% 25.66% -
Total Cost 292,688 286,447 273,253 259,246 254,837 251,981 247,792 11.72%
-
Net Worth 320,067 311,866 306,962 296,924 283,268 272,544 275,561 10.48%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 12,263 10,675 10,675 10,517 10,517 12,945 12,945 -3.54%
Div Payout % 29.62% 24.95% 27.24% 30.04% 30.32% 42.05% 43.05% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 320,067 311,866 306,962 296,924 283,268 272,544 275,561 10.48%
NOSH 136,780 136,783 135,225 134,354 132,368 132,303 129,981 3.45%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.45% 14.00% 13.56% 13.01% 12.99% 11.88% 11.74% -
ROE 12.94% 13.72% 12.77% 11.79% 12.25% 11.30% 10.91% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 247.23 243.52 233.78 221.81 221.26 216.12 216.00 9.41%
EPS 30.27 31.28 28.98 26.06 26.21 23.27 23.13 19.62%
DPS 9.00 7.80 7.89 7.83 7.95 9.78 9.96 -6.52%
NAPS 2.34 2.28 2.27 2.21 2.14 2.06 2.12 6.79%
Adjusted Per Share Value based on latest NOSH - 134,354
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 63.78 62.82 59.62 56.21 55.24 53.93 52.95 13.19%
EPS 7.81 8.07 7.39 6.60 6.54 5.81 5.67 23.77%
DPS 2.31 2.01 2.01 1.98 1.98 2.44 2.44 -3.58%
NAPS 0.6036 0.5882 0.5789 0.56 0.5342 0.514 0.5197 10.48%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.36 2.03 1.67 1.83 1.57 1.60 1.13 -
P/RPS 0.95 0.83 0.71 0.83 0.71 0.74 0.52 49.38%
P/EPS 7.80 6.49 5.76 7.02 5.99 6.88 4.89 36.47%
EY 12.83 15.41 17.36 14.24 16.69 14.54 20.47 -26.74%
DY 3.81 3.84 4.73 4.28 5.06 6.12 8.81 -42.78%
P/NAPS 1.01 0.89 0.74 0.83 0.73 0.78 0.53 53.64%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 20/08/14 19/05/14 19/02/14 26/11/13 21/08/13 16/05/13 -
Price 2.25 2.34 1.78 1.78 1.98 1.60 1.24 -
P/RPS 0.91 0.96 0.76 0.80 0.89 0.74 0.57 36.55%
P/EPS 7.43 7.48 6.14 6.83 7.55 6.88 5.36 24.29%
EY 13.45 13.37 16.28 14.64 13.24 14.54 18.65 -19.56%
DY 4.00 3.34 4.44 4.40 4.01 6.12 8.03 -37.13%
P/NAPS 0.96 1.03 0.78 0.81 0.93 0.78 0.58 39.88%

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