[FIAMMA] YoY Annualized Quarter Result on 30-Jun-2011 [#3]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#3]
Profit Trend
QoQ- 10.5%
YoY- 37.33%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 336,162 282,554 245,902 216,077 195,252 171,217 153,541 13.94%
PBT 65,762 49,237 39,854 40,674 30,209 20,962 18,958 23.02%
Tax -18,937 -13,873 -10,138 -10,232 -7,725 -5,489 -4,242 28.30%
NP 46,825 35,364 29,716 30,442 22,484 15,473 14,716 21.26%
-
NP to SH 42,957 32,174 27,018 27,990 20,381 14,545 12,680 22.54%
-
Tax Rate 28.80% 28.18% 25.44% 25.16% 25.57% 26.19% 22.38% -
Total Cost 289,337 247,190 216,186 185,634 172,768 155,744 138,825 13.01%
-
Net Worth 308,772 268,992 242,527 204,033 183,998 156,925 125,752 16.14%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 308,772 268,992 242,527 204,033 183,998 156,925 125,752 16.14%
NOSH 135,426 130,579 123,110 117,938 117,947 108,224 78,595 9.48%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 13.93% 12.52% 12.08% 14.09% 11.52% 9.04% 9.58% -
ROE 13.91% 11.96% 11.14% 13.72% 11.08% 9.27% 10.08% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 248.22 216.39 199.74 183.21 165.54 158.21 195.36 4.07%
EPS 31.72 24.64 21.95 23.73 17.28 13.44 16.13 11.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.06 1.97 1.73 1.56 1.45 1.60 6.07%
Adjusted Per Share Value based on latest NOSH - 117,960
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 63.40 53.29 46.38 40.75 36.82 32.29 28.96 13.94%
EPS 8.10 6.07 5.10 5.28 3.84 2.74 2.39 22.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5823 0.5073 0.4574 0.3848 0.347 0.296 0.2372 16.13%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.03 1.60 1.10 1.01 0.80 0.60 0.60 -
P/RPS 0.82 0.74 0.55 0.55 0.48 0.38 0.31 17.59%
P/EPS 6.40 6.49 5.01 4.26 4.63 4.46 3.72 9.45%
EY 15.63 15.40 19.95 23.50 21.60 22.40 26.89 -8.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.78 0.56 0.58 0.51 0.41 0.38 15.23%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 20/08/14 21/08/13 29/08/12 24/08/11 26/08/10 27/08/09 26/08/08 -
Price 2.34 1.60 1.15 1.05 0.75 0.64 0.67 -
P/RPS 0.94 0.74 0.58 0.57 0.45 0.40 0.34 18.46%
P/EPS 7.38 6.49 5.24 4.42 4.34 4.76 4.15 10.06%
EY 13.56 15.40 19.08 22.60 23.04 21.00 24.08 -9.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.78 0.58 0.61 0.48 0.44 0.42 16.11%

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