[FIAMMA] YoY Annualized Quarter Result on 31-Mar-2010 [#2]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- 11.57%
YoY- 37.43%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 272,492 227,858 207,096 191,886 160,446 146,368 100,740 18.02%
PBT 44,946 35,892 36,682 28,158 18,088 17,994 8,952 30.82%
Tax -11,612 -9,064 -9,172 -7,424 -3,838 -3,796 -1,508 40.48%
NP 33,334 26,828 27,510 20,734 14,250 14,198 7,444 28.35%
-
NP to SH 30,454 24,158 25,330 18,462 13,434 12,376 6,830 28.26%
-
Tax Rate 25.84% 25.25% 25.00% 26.37% 21.22% 21.10% 16.85% -
Total Cost 239,158 201,030 179,586 171,152 146,196 132,170 93,296 16.97%
-
Net Worth 274,967 236,537 202,828 182,733 148,001 126,590 107,509 16.92%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 7,782 - - - - - - -
Div Payout % 25.55% - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 274,967 236,537 202,828 182,733 148,001 126,590 107,509 16.92%
NOSH 129,701 120,069 117,923 117,892 103,497 78,627 79,050 8.59%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.23% 11.77% 13.28% 10.81% 8.88% 9.70% 7.39% -
ROE 11.08% 10.21% 12.49% 10.10% 9.08% 9.78% 6.35% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 210.09 189.77 175.62 162.76 155.02 186.15 127.44 8.68%
EPS 23.48 20.12 21.48 15.66 12.98 15.74 8.64 18.11%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.97 1.72 1.55 1.43 1.61 1.36 7.67%
Adjusted Per Share Value based on latest NOSH - 117,916
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 51.39 42.97 39.06 36.19 30.26 27.60 19.00 18.01%
EPS 5.74 4.56 4.78 3.48 2.53 2.33 1.29 28.21%
DPS 1.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5186 0.4461 0.3825 0.3446 0.2791 0.2387 0.2028 16.92%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.13 1.10 0.88 0.66 0.49 0.77 0.66 -
P/RPS 0.54 0.58 0.50 0.41 0.32 0.41 0.52 0.63%
P/EPS 4.81 5.47 4.10 4.21 3.78 4.89 7.64 -7.41%
EY 20.78 18.29 24.41 23.73 26.49 20.44 13.09 7.99%
DY 5.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.51 0.43 0.34 0.48 0.49 1.31%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 16/05/13 15/05/12 24/05/11 25/05/10 21/05/09 22/05/08 23/05/07 -
Price 1.24 1.11 0.91 0.67 0.61 0.74 0.68 -
P/RPS 0.59 0.58 0.52 0.41 0.39 0.40 0.53 1.80%
P/EPS 5.28 5.52 4.24 4.28 4.70 4.70 7.87 -6.43%
EY 18.94 18.13 23.60 23.37 21.28 21.27 12.71 6.86%
DY 4.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.53 0.43 0.43 0.46 0.50 2.50%

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