[FIAMMA] YoY Annualized Quarter Result on 30-Jun-2010 [#3]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- 10.4%
YoY- 40.12%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 282,554 245,902 216,077 195,252 171,217 153,541 113,114 16.46%
PBT 49,237 39,854 40,674 30,209 20,962 18,958 11,369 27.64%
Tax -13,873 -10,138 -10,232 -7,725 -5,489 -4,242 -2,192 35.96%
NP 35,364 29,716 30,442 22,484 15,473 14,716 9,177 25.18%
-
NP to SH 32,174 27,018 27,990 20,381 14,545 12,680 8,446 24.94%
-
Tax Rate 28.18% 25.44% 25.16% 25.57% 26.19% 22.38% 19.28% -
Total Cost 247,190 216,186 185,634 172,768 155,744 138,825 103,937 15.51%
-
Net Worth 268,992 242,527 204,033 183,998 156,925 125,752 118,337 14.65%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 268,992 242,527 204,033 183,998 156,925 125,752 118,337 14.65%
NOSH 130,579 123,110 117,938 117,947 108,224 78,595 78,891 8.75%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 12.52% 12.08% 14.09% 11.52% 9.04% 9.58% 8.11% -
ROE 11.96% 11.14% 13.72% 11.08% 9.27% 10.08% 7.14% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 216.39 199.74 183.21 165.54 158.21 195.36 143.38 7.09%
EPS 24.64 21.95 23.73 17.28 13.44 16.13 10.71 14.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.97 1.73 1.56 1.45 1.60 1.50 5.42%
Adjusted Per Share Value based on latest NOSH - 118,031
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 53.29 46.38 40.75 36.82 32.29 28.96 21.33 16.47%
EPS 6.07 5.10 5.28 3.84 2.74 2.39 1.59 24.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5073 0.4574 0.3848 0.347 0.296 0.2372 0.2232 14.65%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.60 1.10 1.01 0.80 0.60 0.60 1.09 -
P/RPS 0.74 0.55 0.55 0.48 0.38 0.31 0.76 -0.44%
P/EPS 6.49 5.01 4.26 4.63 4.46 3.72 10.18 -7.22%
EY 15.40 19.95 23.50 21.60 22.40 26.89 9.82 7.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.56 0.58 0.51 0.41 0.38 0.73 1.10%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 29/08/12 24/08/11 26/08/10 27/08/09 26/08/08 23/08/07 -
Price 1.60 1.15 1.05 0.75 0.64 0.67 0.82 -
P/RPS 0.74 0.58 0.57 0.45 0.40 0.34 0.57 4.44%
P/EPS 6.49 5.24 4.42 4.34 4.76 4.15 7.66 -2.72%
EY 15.40 19.08 22.60 23.04 21.00 24.08 13.06 2.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.58 0.61 0.48 0.44 0.42 0.55 5.99%

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