[FIAMMA] YoY Cumulative Quarter Result on 30-Jun-2009 [#3]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 62.41%
YoY- 14.71%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 184,427 162,058 146,439 128,413 115,156 84,836 67,994 18.07%
PBT 29,891 30,506 22,657 15,722 14,219 8,527 2,442 51.75%
Tax -7,604 -7,674 -5,794 -4,117 -3,182 -1,644 -934 41.78%
NP 22,287 22,832 16,863 11,605 11,037 6,883 1,508 56.58%
-
NP to SH 20,264 20,993 15,286 10,909 9,510 6,335 1,642 51.95%
-
Tax Rate 25.44% 25.16% 25.57% 26.19% 22.38% 19.28% 38.25% -
Total Cost 162,140 139,226 129,576 116,808 104,119 77,953 66,486 16.00%
-
Net Worth 242,527 204,033 183,998 156,925 125,752 118,337 106,486 14.68%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 242,527 204,033 183,998 156,925 125,752 118,337 106,486 14.68%
NOSH 123,110 117,938 117,947 108,224 78,595 78,891 81,287 7.15%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.08% 14.09% 11.52% 9.04% 9.58% 8.11% 2.22% -
ROE 8.36% 10.29% 8.31% 6.95% 7.56% 5.35% 1.54% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 149.81 137.41 124.16 118.65 146.52 107.53 83.65 10.18%
EPS 16.46 17.80 12.96 10.08 12.10 8.03 2.02 41.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.73 1.56 1.45 1.60 1.50 1.31 7.03%
Adjusted Per Share Value based on latest NOSH - 117,752
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 34.78 30.56 27.62 24.22 21.72 16.00 12.82 18.07%
EPS 3.82 3.96 2.88 2.06 1.79 1.19 0.31 51.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4574 0.3848 0.347 0.296 0.2372 0.2232 0.2008 14.69%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.10 1.01 0.80 0.60 0.60 1.09 0.90 -
P/RPS 0.73 0.74 0.64 0.51 0.41 1.01 1.08 -6.31%
P/EPS 6.68 5.67 6.17 5.95 4.96 13.57 44.55 -27.09%
EY 14.96 17.62 16.20 16.80 20.17 7.37 2.24 37.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.51 0.41 0.38 0.73 0.69 -3.41%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 26/08/10 27/08/09 26/08/08 23/08/07 22/08/06 -
Price 1.15 1.05 0.75 0.64 0.67 0.82 0.65 -
P/RPS 0.77 0.76 0.60 0.54 0.46 0.76 0.78 -0.21%
P/EPS 6.99 5.90 5.79 6.35 5.54 10.21 32.18 -22.44%
EY 14.31 16.95 17.28 15.75 18.06 9.79 3.11 28.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.48 0.44 0.42 0.55 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