[FIAMMA] YoY Quarter Result on 30-Sep-2013 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 18.63%
YoY- 58.72%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 73,293 86,808 86,039 80,968 74,023 63,436 54,249 5.13%
PBT 14,527 35,565 13,860 13,218 9,937 10,184 7,595 11.40%
Tax -2,924 -4,003 -3,506 -1,694 -2,502 -2,762 -1,999 6.53%
NP 11,603 31,562 10,354 11,524 7,435 7,422 5,596 12.91%
-
NP to SH 10,941 30,762 9,178 10,563 6,655 6,789 5,196 13.20%
-
Tax Rate 20.13% 11.26% 25.30% 12.82% 25.18% 27.12% 26.32% -
Total Cost 61,690 55,246 75,685 69,444 66,588 56,014 48,653 4.03%
-
Net Worth 416,246 369,418 320,067 283,268 261,031 231,014 189,695 13.98%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 7,614 10,299 8,206 6,618 9,045 8,250 6,480 2.72%
Div Payout % 69.59% 33.48% 89.42% 62.66% 135.92% 121.53% 124.72% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 416,246 369,418 320,067 283,268 261,031 231,014 189,695 13.98%
NOSH 507,618 137,330 136,780 132,368 129,223 117,864 117,823 27.53%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 15.83% 36.36% 12.03% 14.23% 10.04% 11.70% 10.32% -
ROE 2.63% 8.33% 2.87% 3.73% 2.55% 2.94% 2.74% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 14.44 63.21 62.90 61.17 57.28 53.82 46.04 -17.55%
EPS 2.16 22.40 6.71 7.98 5.15 5.76 4.41 -11.20%
DPS 1.50 7.50 6.00 5.00 7.00 7.00 5.50 -19.45%
NAPS 0.82 2.69 2.34 2.14 2.02 1.96 1.61 -10.62%
Adjusted Per Share Value based on latest NOSH - 132,368
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.82 16.37 16.23 15.27 13.96 11.96 10.23 5.13%
EPS 2.06 5.80 1.73 1.99 1.26 1.28 0.98 13.16%
DPS 1.44 1.94 1.55 1.25 1.71 1.56 1.22 2.79%
NAPS 0.785 0.6967 0.6036 0.5342 0.4923 0.4357 0.3578 13.97%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.58 1.66 2.36 1.57 1.18 0.94 0.82 -
P/RPS 4.02 2.63 3.75 2.57 2.06 1.75 1.78 14.52%
P/EPS 26.91 7.41 35.17 19.67 22.91 16.32 18.59 6.35%
EY 3.72 13.49 2.84 5.08 4.36 6.13 5.38 -5.95%
DY 2.59 4.52 2.54 3.18 5.93 7.45 6.71 -14.65%
P/NAPS 0.71 0.62 1.01 0.73 0.58 0.48 0.51 5.66%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 26/11/14 26/11/13 27/11/12 24/11/11 23/11/10 -
Price 0.565 1.79 2.25 1.98 1.18 1.04 0.88 -
P/RPS 3.91 2.83 3.58 3.24 2.06 1.93 1.91 12.67%
P/EPS 26.21 7.99 33.53 24.81 22.91 18.06 19.95 4.64%
EY 3.81 12.51 2.98 4.03 4.36 5.54 5.01 -4.45%
DY 2.65 4.19 2.67 2.53 5.93 6.73 6.25 -13.31%
P/NAPS 0.69 0.67 0.96 0.93 0.58 0.53 0.55 3.84%

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