[FIAMMA] YoY Cumulative 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- 123.13%
YoY- 37.43%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 136,246 113,929 103,548 95,943 80,223 73,184 50,370 18.02%
PBT 22,473 17,946 18,341 14,079 9,044 8,997 4,476 30.82%
Tax -5,806 -4,532 -4,586 -3,712 -1,919 -1,898 -754 40.48%
NP 16,667 13,414 13,755 10,367 7,125 7,099 3,722 28.35%
-
NP to SH 15,227 12,079 12,665 9,231 6,717 6,188 3,415 28.26%
-
Tax Rate 25.84% 25.25% 25.00% 26.37% 21.22% 21.10% 16.85% -
Total Cost 119,579 100,515 89,793 85,576 73,098 66,085 46,648 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 3,891 - - - - - - -
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 5.54% 5.11% 6.24% 5.05% 4.54% 4.89% 3.18% -
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 105.05 94.89 87.81 81.38 77.51 93.08 63.72 8.68%
EPS 11.74 10.06 10.74 7.83 6.49 7.87 4.32 18.11%
DPS 3.00 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 25.70 21.49 19.53 18.09 15.13 13.80 9.50 18.02%
EPS 2.87 2.28 2.39 1.74 1.27 1.17 0.64 28.38%
DPS 0.73 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 1.08 1.16 1.00 0.81 0.63 0.83 1.04 0.63%
P/EPS 9.63 10.93 8.19 8.43 7.55 9.78 15.28 -7.39%
EY 10.39 9.15 12.20 11.86 13.24 10.22 6.55 7.98%
DY 2.65 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 1.18 1.17 1.04 0.82 0.79 0.80 1.07 1.64%
P/EPS 10.56 11.03 8.47 8.56 9.40 9.40 15.74 -6.43%
EY 9.47 9.06 11.80 11.69 10.64 10.64 6.35 6.88%
DY 2.42 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