[FIAMMA] YoY Annualized Quarter Result on 30-Jun-2013 [#3]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 5.65%
YoY- 19.08%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 280,693 328,906 336,162 282,554 245,902 216,077 195,252 6.23%
PBT 26,142 53,133 65,762 49,237 39,854 40,674 30,209 -2.37%
Tax -7,909 -14,426 -18,937 -13,873 -10,138 -10,232 -7,725 0.39%
NP 18,233 38,706 46,825 35,364 29,716 30,442 22,484 -3.42%
-
NP to SH 16,368 34,368 42,957 32,174 27,018 27,990 20,381 -3.58%
-
Tax Rate 30.25% 27.15% 28.80% 28.18% 25.44% 25.16% 25.57% -
Total Cost 262,460 290,200 289,337 247,190 216,186 185,634 172,768 7.21%
-
Net Worth 400,745 338,832 308,772 268,992 242,527 204,033 183,998 13.83%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 400,745 338,832 308,772 268,992 242,527 204,033 183,998 13.83%
NOSH 507,272 137,179 135,426 130,579 123,110 117,938 117,947 27.49%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.50% 11.77% 13.93% 12.52% 12.08% 14.09% 11.52% -
ROE 4.08% 10.14% 13.91% 11.96% 11.14% 13.72% 11.08% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 55.33 239.76 248.22 216.39 199.74 183.21 165.54 -16.68%
EPS 3.23 25.05 31.72 24.64 21.95 23.73 17.28 -24.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 2.47 2.28 2.06 1.97 1.73 1.56 -10.71%
Adjusted Per Share Value based on latest NOSH - 132,303
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 52.94 62.03 63.40 53.29 46.38 40.75 36.82 6.23%
EPS 3.09 6.48 8.10 6.07 5.10 5.28 3.84 -3.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7558 0.639 0.5823 0.5073 0.4574 0.3848 0.347 13.83%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.58 1.86 2.03 1.60 1.10 1.01 0.80 -
P/RPS 1.05 0.78 0.82 0.74 0.55 0.55 0.48 13.92%
P/EPS 17.98 7.42 6.40 6.49 5.01 4.26 4.63 25.34%
EY 5.56 13.47 15.63 15.40 19.95 23.50 21.60 -20.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.89 0.78 0.56 0.58 0.51 6.15%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 19/08/15 20/08/14 21/08/13 29/08/12 24/08/11 26/08/10 -
Price 0.58 1.72 2.34 1.60 1.15 1.05 0.75 -
P/RPS 1.05 0.72 0.94 0.74 0.58 0.57 0.45 15.15%
P/EPS 17.98 6.87 7.38 6.49 5.24 4.42 4.34 26.70%
EY 5.56 14.57 13.56 15.40 19.08 22.60 23.04 -21.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 1.03 0.78 0.58 0.61 0.48 7.23%

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