[FIAMMA] YoY TTM Result on 30-Sep-2009 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
01-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- -13.2%
YoY- -5.26%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 258,450 225,494 200,688 178,191 162,943 121,429 91,963 18.77%
PBT 39,828 40,690 30,252 21,795 22,029 12,552 4,124 45.87%
Tax -10,106 -10,436 -7,793 -6,038 -4,898 -2,629 -988 47.28%
NP 29,722 30,254 22,459 15,757 17,131 9,923 3,136 45.42%
-
NP to SH 26,919 27,782 20,482 14,504 15,310 8,994 3,183 42.69%
-
Tax Rate 25.37% 25.65% 25.76% 27.70% 22.23% 20.94% 23.96% -
Total Cost 228,728 195,240 178,229 162,434 145,812 111,506 88,827 17.05%
-
Net Worth 261,031 231,014 189,695 174,445 78,644 120,363 112,150 15.10%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 9,045 8,250 6,480 4,714 2,359 3,933 1,712 31.93%
Div Payout % 33.60% 29.70% 31.64% 32.51% 15.41% 43.73% 53.79% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 261,031 231,014 189,695 174,445 78,644 120,363 112,150 15.10%
NOSH 129,223 117,864 117,823 117,868 78,644 78,668 85,611 7.09%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.50% 13.42% 11.19% 8.84% 10.51% 8.17% 3.41% -
ROE 10.31% 12.03% 10.80% 8.31% 19.47% 7.47% 2.84% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 200.00 191.32 170.33 151.18 207.19 154.36 107.42 10.90%
EPS 20.83 23.57 17.38 12.31 19.47 11.43 3.72 33.22%
DPS 7.00 7.00 5.50 4.00 3.00 5.00 2.00 23.19%
NAPS 2.02 1.96 1.61 1.48 1.00 1.53 1.31 7.47%
Adjusted Per Share Value based on latest NOSH - 117,868
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 48.74 42.53 37.85 33.61 30.73 22.90 17.34 18.77%
EPS 5.08 5.24 3.86 2.74 2.89 1.70 0.60 42.71%
DPS 1.71 1.56 1.22 0.89 0.44 0.74 0.32 32.18%
NAPS 0.4923 0.4357 0.3578 0.329 0.1483 0.227 0.2115 15.10%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.18 0.94 0.82 0.63 0.65 0.81 0.75 -
P/RPS 0.59 0.49 0.48 0.42 0.31 0.52 0.70 -2.80%
P/EPS 5.66 3.99 4.72 5.12 3.34 7.08 20.17 -19.07%
EY 17.65 25.08 21.20 19.53 29.95 14.11 4.96 23.53%
DY 5.93 7.45 6.71 6.35 4.62 6.17 2.67 14.21%
P/NAPS 0.58 0.48 0.51 0.43 0.65 0.53 0.57 0.29%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 24/11/11 23/11/10 01/12/09 25/11/08 26/11/07 23/11/06 -
Price 1.18 1.04 0.88 0.65 0.42 0.85 0.76 -
P/RPS 0.59 0.54 0.52 0.43 0.20 0.55 0.71 -3.03%
P/EPS 5.66 4.41 5.06 5.28 2.16 7.43 20.44 -19.25%
EY 17.65 22.66 19.75 18.93 46.35 13.45 4.89 23.82%
DY 5.93 6.73 6.25 6.15 7.14 5.88 2.63 14.49%
P/NAPS 0.58 0.53 0.55 0.44 0.42 0.56 0.58 0.00%

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