[FIAMMA] YoY Quarter Result on 30-Sep-2010 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- -14.19%
YoY- 44.53%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 80,968 74,023 63,436 54,249 49,778 47,787 36,593 14.13%
PBT 13,218 9,937 10,184 7,595 6,073 7,810 4,025 21.89%
Tax -1,694 -2,502 -2,762 -1,999 -1,921 -1,716 -985 9.44%
NP 11,524 7,435 7,422 5,596 4,152 6,094 3,040 24.84%
-
NP to SH 10,563 6,655 6,789 5,196 3,595 5,800 2,659 25.82%
-
Tax Rate 12.82% 25.18% 27.12% 26.32% 31.63% 21.97% 24.47% -
Total Cost 69,444 66,588 56,014 48,653 45,626 41,693 33,553 12.87%
-
Net Worth 283,268 261,031 231,014 189,695 174,445 78,644 120,363 15.31%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 6,618 9,045 8,250 6,480 4,714 2,359 3,933 9.05%
Div Payout % 62.66% 135.92% 121.53% 124.72% 131.15% 40.68% 147.93% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 283,268 261,031 231,014 189,695 174,445 78,644 120,363 15.31%
NOSH 132,368 129,223 117,864 117,823 117,868 78,644 78,668 9.05%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 14.23% 10.04% 11.70% 10.32% 8.34% 12.75% 8.31% -
ROE 3.73% 2.55% 2.94% 2.74% 2.06% 7.37% 2.21% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 61.17 57.28 53.82 46.04 42.23 60.76 46.52 4.66%
EPS 7.98 5.15 5.76 4.41 3.05 7.75 3.38 15.37%
DPS 5.00 7.00 7.00 5.50 4.00 3.00 5.00 0.00%
NAPS 2.14 2.02 1.96 1.61 1.48 1.00 1.53 5.74%
Adjusted Per Share Value based on latest NOSH - 117,823
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.27 13.96 11.96 10.23 9.39 9.01 6.90 14.14%
EPS 1.99 1.26 1.28 0.98 0.68 1.09 0.50 25.86%
DPS 1.25 1.71 1.56 1.22 0.89 0.44 0.74 9.12%
NAPS 0.5342 0.4923 0.4357 0.3578 0.329 0.1483 0.227 15.31%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.57 1.18 0.94 0.82 0.63 0.65 0.81 -
P/RPS 2.57 2.06 1.75 1.78 1.49 1.07 1.74 6.70%
P/EPS 19.67 22.91 16.32 18.59 20.66 8.81 23.96 -3.23%
EY 5.08 4.36 6.13 5.38 4.84 11.35 4.17 3.34%
DY 3.18 5.93 7.45 6.71 6.35 4.62 6.17 -10.44%
P/NAPS 0.73 0.58 0.48 0.51 0.43 0.65 0.53 5.47%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 27/11/12 24/11/11 23/11/10 01/12/09 25/11/08 26/11/07 -
Price 1.98 1.18 1.04 0.88 0.65 0.42 0.85 -
P/RPS 3.24 2.06 1.93 1.91 1.54 0.69 1.83 9.97%
P/EPS 24.81 22.91 18.06 19.95 21.31 5.69 25.15 -0.22%
EY 4.03 4.36 5.54 5.01 4.69 17.56 3.98 0.20%
DY 2.53 5.93 6.73 6.25 6.15 7.14 5.88 -13.10%
P/NAPS 0.93 0.58 0.53 0.55 0.44 0.42 0.56 8.81%

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