[FIAMMA] YoY Annualized Quarter Result on 31-Dec-2012 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- 19.07%
YoY- 24.29%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 250,884 307,544 311,008 290,484 232,308 217,248 199,072 3.92%
PBT 18,680 49,720 52,508 46,472 38,040 40,244 26,068 -5.40%
Tax -6,300 -15,024 -15,004 -11,856 -9,576 -10,136 -6,868 -1.42%
NP 12,380 34,696 37,504 34,616 28,464 30,108 19,200 -7.04%
-
NP to SH 10,264 31,076 33,320 32,052 25,788 27,572 16,548 -7.64%
-
Tax Rate 33.73% 30.22% 28.57% 25.51% 25.17% 25.19% 26.35% -
Total Cost 238,504 272,848 273,504 255,868 203,844 187,140 179,872 4.81%
-
Net Worth 369,286 328,267 296,924 268,823 238,079 196,774 177,973 12.93%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 369,286 328,267 296,924 268,823 238,079 196,774 177,973 12.93%
NOSH 135,767 136,778 134,354 129,241 117,861 117,829 117,863 2.38%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 4.93% 11.28% 12.06% 11.92% 12.25% 13.86% 9.64% -
ROE 2.78% 9.47% 11.22% 11.92% 10.83% 14.01% 9.30% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 184.79 224.85 231.48 224.76 197.10 184.38 168.90 1.50%
EPS 7.56 22.72 24.80 24.80 21.88 23.40 14.04 -9.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.72 2.40 2.21 2.08 2.02 1.67 1.51 10.30%
Adjusted Per Share Value based on latest NOSH - 129,241
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 47.32 58.00 58.66 54.78 43.81 40.97 37.54 3.93%
EPS 1.94 5.86 6.28 6.04 4.86 5.20 3.12 -7.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6965 0.6191 0.56 0.507 0.449 0.3711 0.3357 12.92%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.70 2.08 1.83 1.16 1.13 0.90 0.85 -
P/RPS 0.92 0.93 0.79 0.52 0.57 0.49 0.50 10.69%
P/EPS 22.49 9.15 7.38 4.68 5.16 3.85 6.05 24.45%
EY 4.45 10.92 13.55 21.38 19.36 26.00 16.52 -19.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.87 0.83 0.56 0.56 0.54 0.56 1.98%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 26/02/15 19/02/14 20/02/13 22/02/12 24/02/11 25/02/10 -
Price 2.41 2.20 1.78 1.20 1.30 0.92 0.72 -
P/RPS 1.30 0.98 0.77 0.53 0.66 0.50 0.43 20.23%
P/EPS 31.88 9.68 7.18 4.84 5.94 3.93 5.13 35.57%
EY 3.14 10.33 13.93 20.67 16.83 25.43 19.50 -26.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.92 0.81 0.58 0.64 0.55 0.48 10.83%

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