[FIAMMA] YoY Quarter Result on 30-Sep-2012 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- -18.69%
YoY- -1.97%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 86,808 86,039 80,968 74,023 63,436 54,249 49,778 9.70%
PBT 35,565 13,860 13,218 9,937 10,184 7,595 6,073 34.23%
Tax -4,003 -3,506 -1,694 -2,502 -2,762 -1,999 -1,921 13.01%
NP 31,562 10,354 11,524 7,435 7,422 5,596 4,152 40.20%
-
NP to SH 30,762 9,178 10,563 6,655 6,789 5,196 3,595 42.99%
-
Tax Rate 11.26% 25.30% 12.82% 25.18% 27.12% 26.32% 31.63% -
Total Cost 55,246 75,685 69,444 66,588 56,014 48,653 45,626 3.23%
-
Net Worth 369,418 320,067 283,268 261,031 231,014 189,695 174,445 13.31%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 10,299 8,206 6,618 9,045 8,250 6,480 4,714 13.90%
Div Payout % 33.48% 89.42% 62.66% 135.92% 121.53% 124.72% 131.15% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 369,418 320,067 283,268 261,031 231,014 189,695 174,445 13.31%
NOSH 137,330 136,780 132,368 129,223 117,864 117,823 117,868 2.57%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 36.36% 12.03% 14.23% 10.04% 11.70% 10.32% 8.34% -
ROE 8.33% 2.87% 3.73% 2.55% 2.94% 2.74% 2.06% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 63.21 62.90 61.17 57.28 53.82 46.04 42.23 6.95%
EPS 22.40 6.71 7.98 5.15 5.76 4.41 3.05 39.39%
DPS 7.50 6.00 5.00 7.00 7.00 5.50 4.00 11.03%
NAPS 2.69 2.34 2.14 2.02 1.96 1.61 1.48 10.46%
Adjusted Per Share Value based on latest NOSH - 129,223
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 16.37 16.23 15.27 13.96 11.96 10.23 9.39 9.70%
EPS 5.80 1.73 1.99 1.26 1.28 0.98 0.68 42.91%
DPS 1.94 1.55 1.25 1.71 1.56 1.22 0.89 13.86%
NAPS 0.6967 0.6036 0.5342 0.4923 0.4357 0.3578 0.329 13.31%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.66 2.36 1.57 1.18 0.94 0.82 0.63 -
P/RPS 2.63 3.75 2.57 2.06 1.75 1.78 1.49 9.92%
P/EPS 7.41 35.17 19.67 22.91 16.32 18.59 20.66 -15.70%
EY 13.49 2.84 5.08 4.36 6.13 5.38 4.84 18.62%
DY 4.52 2.54 3.18 5.93 7.45 6.71 6.35 -5.50%
P/NAPS 0.62 1.01 0.73 0.58 0.48 0.51 0.43 6.28%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 26/11/13 27/11/12 24/11/11 23/11/10 01/12/09 -
Price 1.79 2.25 1.98 1.18 1.04 0.88 0.65 -
P/RPS 2.83 3.58 3.24 2.06 1.93 1.91 1.54 10.66%
P/EPS 7.99 33.53 24.81 22.91 18.06 19.95 21.31 -15.07%
EY 12.51 2.98 4.03 4.36 5.54 5.01 4.69 17.75%
DY 4.19 2.67 2.53 5.93 6.73 6.25 6.15 -6.19%
P/NAPS 0.67 0.96 0.93 0.58 0.53 0.55 0.44 7.25%

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