[FIAMMA] YoY Annualized Quarter Result on 31-Dec-2009 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 14.09%
YoY- 20.3%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 290,484 232,308 217,248 199,072 159,788 143,828 98,624 19.70%
PBT 46,472 38,040 40,244 26,068 17,604 17,204 8,184 33.53%
Tax -11,856 -9,576 -10,136 -6,868 -3,052 -3,192 -1,912 35.50%
NP 34,616 28,464 30,108 19,200 14,552 14,012 6,272 32.90%
-
NP to SH 32,052 25,788 27,572 16,548 13,756 12,192 5,564 33.85%
-
Tax Rate 25.51% 25.17% 25.19% 26.35% 17.34% 18.55% 23.36% -
Total Cost 255,868 203,844 187,140 179,872 145,236 129,816 92,352 18.49%
-
Net Worth 268,823 238,079 196,774 177,973 125,296 123,334 105,716 16.81%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 268,823 238,079 196,774 177,973 125,296 123,334 105,716 16.81%
NOSH 129,241 117,861 117,829 117,863 88,863 78,556 79,485 8.43%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.92% 12.25% 13.86% 9.64% 9.11% 9.74% 6.36% -
ROE 11.92% 10.83% 14.01% 9.30% 10.98% 9.89% 5.26% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 224.76 197.10 184.38 168.90 179.81 183.09 124.08 10.39%
EPS 24.80 21.88 23.40 14.04 15.48 15.52 7.00 23.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.02 1.67 1.51 1.41 1.57 1.33 7.73%
Adjusted Per Share Value based on latest NOSH - 117,863
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 54.78 43.81 40.97 37.54 30.14 27.13 18.60 19.70%
EPS 6.04 4.86 5.20 3.12 2.59 2.30 1.05 33.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.507 0.449 0.3711 0.3357 0.2363 0.2326 0.1994 16.81%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.16 1.13 0.90 0.85 0.54 0.75 0.70 -
P/RPS 0.52 0.57 0.49 0.50 0.30 0.41 0.56 -1.22%
P/EPS 4.68 5.16 3.85 6.05 3.49 4.83 10.00 -11.87%
EY 21.38 19.36 26.00 16.52 28.67 20.69 10.00 13.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.54 0.56 0.38 0.48 0.53 0.92%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 22/02/12 24/02/11 25/02/10 26/02/09 28/02/08 27/02/07 -
Price 1.20 1.30 0.92 0.72 0.60 0.74 0.73 -
P/RPS 0.53 0.66 0.50 0.43 0.33 0.40 0.59 -1.76%
P/EPS 4.84 5.94 3.93 5.13 3.88 4.77 10.43 -12.00%
EY 20.67 16.83 25.43 19.50 25.80 20.97 9.59 13.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.55 0.48 0.43 0.47 0.55 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