[FIAMMA] QoQ TTM Result on 31-Mar-2009 [#2]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 0.88%
YoY- 34.62%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 188,012 178,191 176,200 169,982 166,933 162,943 151,749 15.31%
PBT 23,911 21,795 23,532 22,076 22,129 22,029 18,244 19.70%
Tax -6,992 -6,038 -5,833 -4,919 -4,863 -4,898 -4,167 41.07%
NP 16,919 15,757 17,699 17,157 17,266 17,131 14,077 13.00%
-
NP to SH 15,202 14,504 16,709 15,839 15,701 15,310 12,169 15.94%
-
Tax Rate 29.24% 27.70% 24.79% 22.28% 21.98% 22.23% 22.84% -
Total Cost 171,093 162,434 158,501 152,825 149,667 145,812 137,672 15.54%
-
Net Worth 177,973 174,445 170,741 168,616 125,296 78,644 125,654 26.04%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,714 4,714 2,359 2,359 2,359 2,359 3,933 12.79%
Div Payout % 31.01% 32.51% 14.12% 14.90% 15.03% 15.41% 32.32% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 177,973 174,445 170,741 168,616 125,296 78,644 125,654 26.04%
NOSH 117,863 117,868 117,752 117,913 88,863 78,644 78,534 30.98%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.00% 8.84% 10.04% 10.09% 10.34% 10.51% 9.28% -
ROE 8.54% 8.31% 9.79% 9.39% 12.53% 19.47% 9.68% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 159.52 151.18 149.64 144.16 187.85 207.19 193.23 -11.96%
EPS 12.90 12.31 14.19 13.43 17.67 19.47 15.50 -11.49%
DPS 4.00 4.00 2.00 2.00 2.66 3.00 5.00 -13.78%
NAPS 1.51 1.48 1.45 1.43 1.41 1.00 1.60 -3.77%
Adjusted Per Share Value based on latest NOSH - 117,913
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 35.46 33.61 33.23 32.06 31.48 30.73 28.62 15.31%
EPS 2.87 2.74 3.15 2.99 2.96 2.89 2.30 15.85%
DPS 0.89 0.89 0.44 0.44 0.44 0.44 0.74 13.05%
NAPS 0.3357 0.329 0.322 0.318 0.2363 0.1483 0.237 26.04%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.85 0.63 0.60 0.49 0.54 0.65 0.60 -
P/RPS 0.53 0.42 0.40 0.34 0.29 0.31 0.31 42.84%
P/EPS 6.59 5.12 4.23 3.65 3.06 3.34 3.87 42.46%
EY 15.17 19.53 23.65 27.41 32.72 29.95 25.83 -29.80%
DY 4.71 6.35 3.34 4.08 4.92 4.62 8.33 -31.55%
P/NAPS 0.56 0.43 0.41 0.34 0.38 0.65 0.38 29.40%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 01/12/09 27/08/09 21/05/09 26/02/09 25/11/08 26/08/08 -
Price 0.72 0.65 0.64 0.61 0.60 0.42 0.67 -
P/RPS 0.45 0.43 0.43 0.42 0.32 0.20 0.35 18.18%
P/EPS 5.58 5.28 4.51 4.54 3.40 2.16 4.32 18.54%
EY 17.91 18.93 22.17 22.02 29.45 46.35 23.13 -15.63%
DY 5.56 6.15 3.13 3.28 4.43 7.14 7.46 -17.75%
P/NAPS 0.48 0.44 0.44 0.43 0.43 0.42 0.42 9.28%

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