[FIAMMA] YoY Cumulative Quarter Result on 31-Mar-2013 [#2]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 90.03%
YoY- 26.06%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 131,037 168,976 159,489 136,246 113,929 103,548 95,943 5.32%
PBT 10,753 27,843 30,276 22,473 17,946 18,341 14,079 -4.38%
Tax -3,224 -7,627 -8,782 -5,806 -4,532 -4,586 -3,712 -2.31%
NP 7,529 20,216 21,494 16,667 13,414 13,755 10,367 -5.18%
-
NP to SH 6,315 17,872 19,716 15,227 12,079 12,665 9,231 -6.12%
-
Tax Rate 29.98% 27.39% 29.01% 25.84% 25.25% 25.00% 26.37% -
Total Cost 123,508 148,760 137,995 119,579 100,515 89,793 85,576 6.29%
-
Net Worth 355,605 338,266 305,914 274,967 236,537 202,828 182,733 11.72%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - 4,042 3,891 - - - -
Div Payout % - - 20.51% 25.55% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 355,605 338,266 305,914 274,967 236,537 202,828 182,733 11.72%
NOSH 147,554 136,950 134,764 129,701 120,069 117,923 117,892 3.80%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.75% 11.96% 13.48% 12.23% 11.77% 13.28% 10.81% -
ROE 1.78% 5.28% 6.44% 5.54% 5.11% 6.24% 5.05% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 88.81 123.39 118.35 105.05 94.89 87.81 81.38 1.46%
EPS 4.45 13.05 14.63 11.74 10.06 10.74 7.83 -8.97%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 2.41 2.47 2.27 2.12 1.97 1.72 1.55 7.62%
Adjusted Per Share Value based on latest NOSH - 129,981
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 24.71 31.87 30.08 25.70 21.49 19.53 18.09 5.32%
EPS 1.19 3.37 3.72 2.87 2.28 2.39 1.74 -6.13%
DPS 0.00 0.00 0.76 0.73 0.00 0.00 0.00 -
NAPS 0.6707 0.638 0.577 0.5186 0.4461 0.3825 0.3446 11.72%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.05 2.02 1.67 1.13 1.10 0.88 0.66 -
P/RPS 2.31 1.64 1.41 1.08 1.16 1.00 0.81 19.06%
P/EPS 47.90 15.48 11.41 9.63 10.93 8.19 8.43 33.54%
EY 2.09 6.46 8.76 10.39 9.15 12.20 11.86 -25.10%
DY 0.00 0.00 1.80 2.65 0.00 0.00 0.00 -
P/NAPS 0.85 0.82 0.74 0.53 0.56 0.51 0.43 12.01%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 20/05/15 19/05/14 16/05/13 15/05/12 24/05/11 25/05/10 -
Price 0.60 1.95 1.78 1.24 1.11 0.91 0.67 -
P/RPS 0.68 1.58 1.50 1.18 1.17 1.04 0.82 -3.06%
P/EPS 14.02 14.94 12.17 10.56 11.03 8.47 8.56 8.56%
EY 7.13 6.69 8.22 9.47 9.06 11.80 11.69 -7.90%
DY 0.00 0.00 1.69 2.42 0.00 0.00 0.00 -
P/NAPS 0.25 0.79 0.78 0.58 0.56 0.53 0.43 -8.63%

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