[FIAMMA] QoQ TTM Result on 31-Mar-2002 [#2]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Mar-2002 [#2]
Profit Trend
QoQ- 10.98%
YoY- 110.65%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 212,476 211,473 209,459 201,320 186,153 172,489 165,148 18.23%
PBT 2,997 6,579 8,533 8,077 7,429 6,242 5,700 -34.77%
Tax 129 -1,490 -1,991 -1,667 -1,653 -1,258 -1,378 -
NP 3,126 5,089 6,542 6,410 5,776 4,984 4,322 -19.37%
-
NP to SH 3,126 5,089 6,542 6,410 5,776 4,984 4,322 -19.37%
-
Tax Rate -4.30% 22.65% 23.33% 20.64% 22.25% 20.15% 24.18% -
Total Cost 209,350 206,384 202,917 194,910 180,377 167,505 160,826 19.16%
-
Net Worth 122,653 89,993 81,782 81,652 80,094 77,830 76,655 36.68%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 3,956 3,956 4,211 2,103 2,103 2,103 2,095 52.59%
Div Payout % 126.58% 77.76% 64.37% 32.82% 36.42% 42.21% 48.50% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 122,653 89,993 81,782 81,652 80,094 77,830 76,655 36.68%
NOSH 83,437 61,639 42,155 42,088 42,155 42,070 42,118 57.53%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.47% 2.41% 3.12% 3.18% 3.10% 2.89% 2.62% -
ROE 2.55% 5.65% 8.00% 7.85% 7.21% 6.40% 5.64% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 254.65 343.08 496.87 478.32 441.59 410.00 392.10 -24.94%
EPS 3.75 8.26 15.52 15.23 13.70 11.85 10.26 -48.78%
DPS 4.74 6.42 10.00 5.00 5.00 5.00 5.00 -3.48%
NAPS 1.47 1.46 1.94 1.94 1.90 1.85 1.82 -13.23%
Adjusted Per Share Value based on latest NOSH - 42,088
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 40.07 39.88 39.50 37.97 35.11 32.53 31.15 18.22%
EPS 0.59 0.96 1.23 1.21 1.09 0.94 0.82 -19.65%
DPS 0.75 0.75 0.79 0.40 0.40 0.40 0.40 51.88%
NAPS 0.2313 0.1697 0.1542 0.154 0.1511 0.1468 0.1446 36.65%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.93 0.94 1.12 1.91 1.66 1.29 1.48 -
P/RPS 0.37 0.27 0.23 0.40 0.38 0.31 0.38 -1.75%
P/EPS 24.82 11.39 7.22 12.54 12.12 10.89 14.42 43.48%
EY 4.03 8.78 13.86 7.97 8.25 9.18 6.93 -30.26%
DY 5.10 6.83 8.93 2.62 3.01 3.88 3.38 31.45%
P/NAPS 0.63 0.64 0.58 0.98 0.87 0.70 0.81 -15.38%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 04/12/02 14/08/02 21/05/02 26/02/02 29/11/01 24/08/01 -
Price 0.90 0.90 1.16 2.08 1.88 1.40 1.39 -
P/RPS 0.35 0.26 0.23 0.43 0.43 0.34 0.35 0.00%
P/EPS 24.02 10.90 7.47 13.66 13.72 11.82 13.55 46.31%
EY 4.16 9.17 13.38 7.32 7.29 8.46 7.38 -31.69%
DY 5.27 7.13 8.62 2.40 2.66 3.57 3.60 28.83%
P/NAPS 0.61 0.62 0.60 1.07 0.99 0.76 0.76 -13.59%

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