[FIAMMA] YoY Annualized Quarter Result on 30-Jun-2009 [#3]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 8.27%
YoY- 14.71%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 245,902 216,077 195,252 171,217 153,541 113,114 90,658 18.07%
PBT 39,854 40,674 30,209 20,962 18,958 11,369 3,256 51.75%
Tax -10,138 -10,232 -7,725 -5,489 -4,242 -2,192 -1,245 41.79%
NP 29,716 30,442 22,484 15,473 14,716 9,177 2,010 56.59%
-
NP to SH 27,018 27,990 20,381 14,545 12,680 8,446 2,189 51.96%
-
Tax Rate 25.44% 25.16% 25.57% 26.19% 22.38% 19.28% 38.24% -
Total Cost 216,186 185,634 172,768 155,744 138,825 103,937 88,648 16.00%
-
Net Worth 242,527 204,033 183,998 156,925 125,752 118,337 106,486 14.68%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 242,527 204,033 183,998 156,925 125,752 118,337 106,486 14.68%
NOSH 123,110 117,938 117,947 108,224 78,595 78,891 81,287 7.15%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.08% 14.09% 11.52% 9.04% 9.58% 8.11% 2.22% -
ROE 11.14% 13.72% 11.08% 9.27% 10.08% 7.14% 2.06% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 199.74 183.21 165.54 158.21 195.36 143.38 111.53 10.18%
EPS 21.95 23.73 17.28 13.44 16.13 10.71 2.69 41.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.73 1.56 1.45 1.60 1.50 1.31 7.03%
Adjusted Per Share Value based on latest NOSH - 117,752
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 46.38 40.75 36.82 32.29 28.96 21.33 17.10 18.07%
EPS 5.10 5.28 3.84 2.74 2.39 1.59 0.41 52.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4574 0.3848 0.347 0.296 0.2372 0.2232 0.2008 14.69%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.10 1.01 0.80 0.60 0.60 1.09 0.90 -
P/RPS 0.55 0.55 0.48 0.38 0.31 0.76 0.81 -6.24%
P/EPS 5.01 4.26 4.63 4.46 3.72 10.18 33.42 -27.09%
EY 19.95 23.50 21.60 22.40 26.89 9.82 2.99 37.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.51 0.41 0.38 0.73 0.69 -3.41%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 26/08/10 27/08/09 26/08/08 23/08/07 22/08/06 -
Price 1.15 1.05 0.75 0.64 0.67 0.82 0.65 -
P/RPS 0.58 0.57 0.45 0.40 0.34 0.57 0.58 0.00%
P/EPS 5.24 4.42 4.34 4.76 4.15 7.66 24.13 -22.45%
EY 19.08 22.60 23.04 21.00 24.08 13.06 4.14 28.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.48 0.44 0.42 0.55 0.50 2.50%

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