[FIAMMA] YoY Annualized Quarter Result on 30-Sep-2015 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Sep-2015 [#4]
Profit Trend
QoQ- 64.51%
YoY- 36.58%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 339,099 315,607 283,813 333,488 338,161 292,884 258,450 4.62%
PBT 47,173 33,864 34,134 75,415 63,182 50,146 39,828 2.85%
Tax -11,416 -9,674 -8,856 -14,823 -17,709 -12,099 -10,106 2.05%
NP 35,757 24,190 25,278 60,592 45,473 38,047 29,722 3.12%
-
NP to SH 32,597 22,508 23,217 56,538 41,396 34,694 26,919 3.23%
-
Tax Rate 24.20% 28.57% 25.94% 19.66% 28.03% 24.13% 25.37% -
Total Cost 303,342 291,417 258,535 272,896 292,688 254,837 228,728 4.81%
-
Net Worth 469,556 447,544 416,246 368,696 317,803 281,444 251,859 10.93%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 11,360 8,900 7,614 10,279 8,148 6,575 8,727 4.49%
Div Payout % 34.85% 39.54% 32.80% 18.18% 19.69% 18.95% 32.42% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 469,556 447,544 416,246 368,696 317,803 281,444 251,859 10.93%
NOSH 530,022 530,022 507,618 137,061 135,813 131,516 124,682 27.26%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 10.54% 7.66% 8.91% 18.17% 13.45% 12.99% 11.50% -
ROE 6.94% 5.03% 5.58% 15.33% 13.03% 12.33% 10.69% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 67.16 62.06 55.91 243.31 248.99 222.70 207.29 -17.11%
EPS 6.46 4.43 4.57 41.25 30.48 26.38 21.59 -18.20%
DPS 2.25 1.75 1.50 7.50 6.00 5.00 7.00 -17.22%
NAPS 0.93 0.88 0.82 2.69 2.34 2.14 2.02 -12.12%
Adjusted Per Share Value based on latest NOSH - 137,330
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 63.95 59.52 53.53 62.90 63.78 55.24 48.74 4.62%
EPS 6.15 4.24 4.38 10.66 7.81 6.54 5.08 3.23%
DPS 2.14 1.68 1.44 1.94 1.54 1.24 1.65 4.42%
NAPS 0.8856 0.8441 0.785 0.6954 0.5994 0.5308 0.475 10.93%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.50 0.52 0.58 1.66 2.36 1.57 1.18 -
P/RPS 0.74 0.84 1.04 0.68 0.95 0.70 0.57 4.44%
P/EPS 7.74 11.75 12.68 4.02 7.74 5.95 5.47 5.95%
EY 12.91 8.51 7.89 24.85 12.92 16.80 18.30 -5.64%
DY 4.50 3.37 2.59 4.52 2.54 3.18 5.93 -4.49%
P/NAPS 0.54 0.59 0.71 0.62 1.01 0.73 0.58 -1.18%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 27/11/17 23/11/16 25/11/15 26/11/14 26/11/13 27/11/12 -
Price 0.51 0.505 0.565 1.79 2.25 1.98 1.18 -
P/RPS 0.76 0.81 1.01 0.74 0.90 0.89 0.57 4.90%
P/EPS 7.90 11.41 12.35 4.34 7.38 7.51 5.47 6.31%
EY 12.66 8.76 8.10 23.04 13.55 13.32 18.30 -5.95%
DY 4.41 3.47 2.65 4.19 2.67 2.53 5.93 -4.81%
P/NAPS 0.55 0.57 0.69 0.67 0.96 0.93 0.58 -0.88%

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