[FIAMMA] YoY Annualized Quarter Result on 30-Sep-2006 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- 45.39%
YoY- 292.56%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 178,191 162,943 121,429 91,963 100,588 152,633 210,878 -2.76%
PBT 21,795 22,029 12,552 4,124 -2,589 -583 -11,369 -
Tax -6,038 -4,898 -2,629 -988 11 -1,206 5,684 -
NP 15,757 17,131 9,923 3,136 -2,578 -1,789 -5,685 -
-
NP to SH 14,504 15,310 8,994 3,183 -1,653 -1,789 -5,685 -
-
Tax Rate 27.70% 22.23% 20.94% 23.96% - - - -
Total Cost 162,434 145,812 111,506 88,827 103,166 154,422 216,563 -4.67%
-
Net Worth 163,737 134,429 120,603 108,586 114,767 117,269 119,595 5.37%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 4,425 2,358 3,941 1,657 1,284 1,283 2,526 9.78%
Div Payout % 30.51% 15.40% 43.82% 52.08% 0.00% 0.00% 0.00% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 163,737 134,429 120,603 108,586 114,767 117,269 119,595 5.37%
NOSH 110,633 78,613 78,825 82,890 85,647 85,598 84,222 4.64%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.84% 10.51% 8.17% 3.41% -2.56% -1.17% -2.70% -
ROE 8.86% 11.39% 7.46% 2.93% -1.44% -1.53% -4.75% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 161.06 207.27 154.05 110.94 117.44 178.31 250.38 -7.08%
EPS 13.11 20.45 11.41 3.84 -1.93 -2.09 -6.75 -
DPS 4.00 3.00 5.00 2.00 1.50 1.50 3.00 4.90%
NAPS 1.48 1.71 1.53 1.31 1.34 1.37 1.42 0.69%
Adjusted Per Share Value based on latest NOSH - 85,611
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 33.61 30.73 22.90 17.34 18.97 28.79 39.77 -2.76%
EPS 2.74 2.89 1.70 0.60 -0.31 -0.34 -1.07 -
DPS 0.83 0.44 0.74 0.31 0.24 0.24 0.48 9.54%
NAPS 0.3088 0.2535 0.2275 0.2048 0.2165 0.2212 0.2256 5.36%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.63 0.65 0.81 0.75 0.75 1.05 1.82 -
P/RPS 0.39 0.31 0.53 0.68 0.64 0.59 0.73 -9.91%
P/EPS 4.81 3.34 7.10 19.53 -38.86 -50.24 -26.96 -
EY 20.81 29.96 14.09 5.12 -2.57 -1.99 -3.71 -
DY 6.35 4.62 6.17 2.67 2.00 1.43 1.65 25.15%
P/NAPS 0.43 0.38 0.53 0.57 0.56 0.77 1.28 -16.60%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 01/12/09 25/11/08 26/11/07 23/11/06 29/11/05 23/11/04 19/11/03 -
Price 0.65 0.42 0.85 0.76 0.80 0.96 1.76 -
P/RPS 0.40 0.20 0.55 0.69 0.68 0.54 0.70 -8.89%
P/EPS 4.96 2.16 7.45 19.79 -41.45 -45.93 -26.07 -
EY 20.17 46.37 13.42 5.05 -2.41 -2.18 -3.84 -
DY 6.15 7.14 5.88 2.63 1.87 1.56 1.70 23.87%
P/NAPS 0.44 0.25 0.56 0.58 0.60 0.70 1.24 -15.84%

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