[FIAMMA] YoY Quarter Result on 30-Sep-2011 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- -18.48%
YoY- 30.66%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 86,039 80,968 74,023 63,436 54,249 49,778 47,787 10.29%
PBT 13,860 13,218 9,937 10,184 7,595 6,073 7,810 10.02%
Tax -3,506 -1,694 -2,502 -2,762 -1,999 -1,921 -1,716 12.63%
NP 10,354 11,524 7,435 7,422 5,596 4,152 6,094 9.23%
-
NP to SH 9,178 10,563 6,655 6,789 5,196 3,595 5,800 7.94%
-
Tax Rate 25.30% 12.82% 25.18% 27.12% 26.32% 31.63% 21.97% -
Total Cost 75,685 69,444 66,588 56,014 48,653 45,626 41,693 10.44%
-
Net Worth 320,067 283,268 261,031 231,014 189,695 174,445 78,644 26.34%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 8,206 6,618 9,045 8,250 6,480 4,714 2,359 23.08%
Div Payout % 89.42% 62.66% 135.92% 121.53% 124.72% 131.15% 40.68% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 320,067 283,268 261,031 231,014 189,695 174,445 78,644 26.34%
NOSH 136,780 132,368 129,223 117,864 117,823 117,868 78,644 9.65%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 12.03% 14.23% 10.04% 11.70% 10.32% 8.34% 12.75% -
ROE 2.87% 3.73% 2.55% 2.94% 2.74% 2.06% 7.37% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 62.90 61.17 57.28 53.82 46.04 42.23 60.76 0.57%
EPS 6.71 7.98 5.15 5.76 4.41 3.05 7.75 -2.37%
DPS 6.00 5.00 7.00 7.00 5.50 4.00 3.00 12.24%
NAPS 2.34 2.14 2.02 1.96 1.61 1.48 1.00 15.21%
Adjusted Per Share Value based on latest NOSH - 117,864
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 16.23 15.27 13.96 11.96 10.23 9.39 9.01 10.30%
EPS 1.73 1.99 1.26 1.28 0.98 0.68 1.09 7.99%
DPS 1.55 1.25 1.71 1.56 1.22 0.89 0.44 23.34%
NAPS 0.6036 0.5342 0.4923 0.4357 0.3578 0.329 0.1483 26.34%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.36 1.57 1.18 0.94 0.82 0.63 0.65 -
P/RPS 3.75 2.57 2.06 1.75 1.78 1.49 1.07 23.23%
P/EPS 35.17 19.67 22.91 16.32 18.59 20.66 8.81 25.93%
EY 2.84 5.08 4.36 6.13 5.38 4.84 11.35 -20.60%
DY 2.54 3.18 5.93 7.45 6.71 6.35 4.62 -9.48%
P/NAPS 1.01 0.73 0.58 0.48 0.51 0.43 0.65 7.61%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 26/11/13 27/11/12 24/11/11 23/11/10 01/12/09 25/11/08 -
Price 2.25 1.98 1.18 1.04 0.88 0.65 0.42 -
P/RPS 3.58 3.24 2.06 1.93 1.91 1.54 0.69 31.55%
P/EPS 33.53 24.81 22.91 18.06 19.95 21.31 5.69 34.37%
EY 2.98 4.03 4.36 5.54 5.01 4.69 17.56 -25.58%
DY 2.67 2.53 5.93 6.73 6.25 6.15 7.14 -15.11%
P/NAPS 0.96 0.93 0.58 0.53 0.55 0.44 0.42 14.76%

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