[FIAMMA] YoY Cumulative Quarter Result on 30-Jun-2012 [#3]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- 67.76%
YoY- -3.47%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 246,680 252,122 211,916 184,427 162,058 146,439 128,413 11.48%
PBT 39,850 49,322 36,928 29,891 30,506 22,657 15,722 16.75%
Tax -10,820 -14,203 -10,405 -7,604 -7,674 -5,794 -4,117 17.46%
NP 29,030 35,119 26,523 22,287 22,832 16,863 11,605 16.50%
-
NP to SH 25,776 32,218 24,131 20,264 20,993 15,286 10,909 15.40%
-
Tax Rate 27.15% 28.80% 28.18% 25.44% 25.16% 25.57% 26.19% -
Total Cost 217,650 217,003 185,393 162,140 139,226 129,576 116,808 10.92%
-
Net Worth 338,832 308,772 268,992 242,527 204,033 183,998 156,925 13.68%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 338,832 308,772 268,992 242,527 204,033 183,998 156,925 13.68%
NOSH 137,179 135,426 130,579 123,110 117,938 117,947 108,224 4.02%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 11.77% 13.93% 12.52% 12.08% 14.09% 11.52% 9.04% -
ROE 7.61% 10.43% 8.97% 8.36% 10.29% 8.31% 6.95% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 179.82 186.17 162.29 149.81 137.41 124.16 118.65 7.17%
EPS 18.79 23.79 18.48 16.46 17.80 12.96 10.08 10.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.28 2.06 1.97 1.73 1.56 1.45 9.27%
Adjusted Per Share Value based on latest NOSH - 122,164
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 46.52 47.55 39.97 34.78 30.56 27.62 24.22 11.48%
EPS 4.86 6.08 4.55 3.82 3.96 2.88 2.06 15.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.639 0.5823 0.5073 0.4574 0.3848 0.347 0.296 13.67%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.86 2.03 1.60 1.10 1.01 0.80 0.60 -
P/RPS 1.03 1.09 0.99 0.73 0.74 0.64 0.51 12.42%
P/EPS 9.90 8.53 8.66 6.68 5.67 6.17 5.95 8.85%
EY 10.10 11.72 11.55 14.96 17.62 16.20 16.80 -8.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.89 0.78 0.56 0.58 0.51 0.41 10.58%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 20/08/14 21/08/13 29/08/12 24/08/11 26/08/10 27/08/09 -
Price 1.72 2.34 1.60 1.15 1.05 0.75 0.64 -
P/RPS 0.96 1.26 0.99 0.77 0.76 0.60 0.54 10.05%
P/EPS 9.15 9.84 8.66 6.99 5.90 5.79 6.35 6.27%
EY 10.92 10.17 11.55 14.31 16.95 17.28 15.75 -5.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.03 0.78 0.58 0.61 0.48 0.44 8.04%

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