[FIAMMA] YoY TTM Result on 30-Jun-2007 [#3]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 35.98%
YoY- 362.48%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 196,217 176,200 151,749 108,805 90,101 111,119 164,358 2.99%
PBT 28,730 23,532 18,244 10,209 1,644 -3,185 3,153 44.49%
Tax -7,715 -5,833 -4,167 -1,698 -892 -83 -1,549 30.66%
NP 21,015 17,699 14,077 8,511 752 -3,268 1,604 53.50%
-
NP to SH 18,881 16,709 12,169 7,876 1,703 -3,460 1,604 50.79%
-
Tax Rate 26.85% 24.79% 22.84% 16.63% 54.26% - 49.13% -
Total Cost 175,202 158,501 137,672 100,294 89,349 114,387 162,754 1.23%
-
Net Worth 184,128 170,741 125,654 118,018 111,617 115,071 122,499 7.02%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 4,714 2,359 3,933 1,712 1,307 1,290 2,520 10.99%
Div Payout % 24.97% 14.12% 32.32% 21.74% 76.76% 0.00% 157.16% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 184,128 170,741 125,654 118,018 111,617 115,071 122,499 7.02%
NOSH 118,031 117,752 78,534 78,679 85,204 85,874 87,500 5.11%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.71% 10.04% 9.28% 7.82% 0.83% -2.94% 0.98% -
ROE 10.25% 9.79% 9.68% 6.67% 1.53% -3.01% 1.31% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 166.24 149.64 193.23 138.29 105.75 129.40 187.84 -2.01%
EPS 16.00 14.19 15.50 10.01 2.00 -4.03 1.83 43.50%
DPS 4.00 2.00 5.00 2.18 1.53 1.50 2.88 5.62%
NAPS 1.56 1.45 1.60 1.50 1.31 1.34 1.40 1.81%
Adjusted Per Share Value based on latest NOSH - 78,679
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 37.01 33.23 28.62 20.52 16.99 20.96 31.00 2.99%
EPS 3.56 3.15 2.30 1.49 0.32 -0.65 0.30 50.99%
DPS 0.89 0.44 0.74 0.32 0.25 0.24 0.48 10.83%
NAPS 0.3473 0.322 0.237 0.2226 0.2105 0.217 0.231 7.02%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.80 0.60 0.60 1.09 0.90 0.85 1.26 -
P/RPS 0.48 0.40 0.31 0.79 0.85 0.66 0.67 -5.40%
P/EPS 5.00 4.23 3.87 10.89 45.03 -21.10 68.73 -35.37%
EY 20.00 23.65 25.83 9.18 2.22 -4.74 1.45 54.83%
DY 5.00 3.34 8.33 2.00 1.70 1.76 2.29 13.89%
P/NAPS 0.51 0.41 0.38 0.73 0.69 0.63 0.90 -9.02%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 26/08/08 23/08/07 22/08/06 22/08/05 26/08/04 -
Price 0.75 0.64 0.67 0.82 0.65 0.82 1.16 -
P/RPS 0.45 0.43 0.35 0.59 0.61 0.63 0.62 -5.19%
P/EPS 4.69 4.51 4.32 8.19 32.52 -20.35 63.28 -35.17%
EY 21.33 22.17 23.13 12.21 3.07 -4.91 1.58 54.27%
DY 5.33 3.13 7.46 2.65 2.36 1.83 2.48 13.59%
P/NAPS 0.48 0.44 0.42 0.55 0.50 0.61 0.83 -8.71%

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