[FIAMMA] YoY Cumulative Quarter Result on 31-Mar-2011 [#2]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- 83.74%
YoY- 37.2%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 159,489 136,246 113,929 103,548 95,943 80,223 73,184 13.85%
PBT 30,276 22,473 17,946 18,341 14,079 9,044 8,997 22.40%
Tax -8,782 -5,806 -4,532 -4,586 -3,712 -1,919 -1,898 29.07%
NP 21,494 16,667 13,414 13,755 10,367 7,125 7,099 20.26%
-
NP to SH 19,716 15,227 12,079 12,665 9,231 6,717 6,188 21.29%
-
Tax Rate 29.01% 25.84% 25.25% 25.00% 26.37% 21.22% 21.10% -
Total Cost 137,995 119,579 100,515 89,793 85,576 73,098 66,085 13.04%
-
Net Worth 305,914 274,967 236,537 202,828 182,733 148,001 126,590 15.83%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 4,042 3,891 - - - - - -
Div Payout % 20.51% 25.55% - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 305,914 274,967 236,537 202,828 182,733 148,001 126,590 15.83%
NOSH 134,764 129,701 120,069 117,923 117,892 103,497 78,627 9.39%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 13.48% 12.23% 11.77% 13.28% 10.81% 8.88% 9.70% -
ROE 6.44% 5.54% 5.11% 6.24% 5.05% 4.54% 4.89% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 118.35 105.05 94.89 87.81 81.38 77.51 93.08 4.08%
EPS 14.63 11.74 10.06 10.74 7.83 6.49 7.87 10.88%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.12 1.97 1.72 1.55 1.43 1.61 5.89%
Adjusted Per Share Value based on latest NOSH - 118,036
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 30.08 25.70 21.49 19.53 18.09 15.13 13.80 13.86%
EPS 3.72 2.87 2.28 2.39 1.74 1.27 1.17 21.25%
DPS 0.76 0.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.577 0.5186 0.4461 0.3825 0.3446 0.2791 0.2387 15.83%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.67 1.13 1.10 0.88 0.66 0.49 0.77 -
P/RPS 1.41 1.08 1.16 1.00 0.81 0.63 0.83 9.22%
P/EPS 11.41 9.63 10.93 8.19 8.43 7.55 9.78 2.60%
EY 8.76 10.39 9.15 12.20 11.86 13.24 10.22 -2.53%
DY 1.80 2.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.53 0.56 0.51 0.43 0.34 0.48 7.47%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 19/05/14 16/05/13 15/05/12 24/05/11 25/05/10 21/05/09 22/05/08 -
Price 1.78 1.24 1.11 0.91 0.67 0.61 0.74 -
P/RPS 1.50 1.18 1.17 1.04 0.82 0.79 0.80 11.03%
P/EPS 12.17 10.56 11.03 8.47 8.56 9.40 9.40 4.39%
EY 8.22 9.47 9.06 11.80 11.69 10.64 10.64 -4.20%
DY 1.69 2.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.58 0.56 0.53 0.43 0.43 0.46 9.19%

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