[FIAMMA] YoY TTM Result on 31-Dec-2005 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 57.41%
YoY- 78.37%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 166,933 132,730 93,849 95,135 134,037 195,692 212,476 -3.93%
PBT 22,129 14,807 5,654 -1,484 -2,303 -9,700 2,997 39.50%
Tax -4,863 -2,949 -1,020 73 -952 4,417 129 -
NP 17,266 11,858 4,634 -1,411 -3,255 -5,283 3,126 32.91%
-
NP to SH 15,701 10,651 4,422 -704 -3,255 -5,283 3,126 30.83%
-
Tax Rate 21.98% 19.92% 18.04% - - - -4.30% -
Total Cost 149,667 120,872 89,215 96,546 137,292 200,975 209,350 -5.43%
-
Net Worth 125,296 123,334 105,716 116,533 117,407 122,649 122,653 0.35%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 2,359 3,933 1,712 1,307 1,290 2,520 3,956 -8.24%
Div Payout % 15.03% 36.93% 38.72% 0.00% 0.00% 0.00% 126.58% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 125,296 123,334 105,716 116,533 117,407 122,649 122,653 0.35%
NOSH 88,863 78,556 79,485 84,444 85,698 85,769 83,437 1.05%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 10.34% 8.93% 4.94% -1.48% -2.43% -2.70% 1.47% -
ROE 12.53% 8.64% 4.18% -0.60% -2.77% -4.31% 2.55% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 187.85 168.96 118.07 112.66 156.40 228.16 254.65 -4.93%
EPS 17.67 13.56 5.56 -0.83 -3.80 -6.16 3.75 29.44%
DPS 2.66 5.00 2.15 1.55 1.51 2.94 4.74 -9.17%
NAPS 1.41 1.57 1.33 1.38 1.37 1.43 1.47 -0.69%
Adjusted Per Share Value based on latest NOSH - 84,444
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 31.48 25.03 17.70 17.94 25.28 36.91 40.07 -3.93%
EPS 2.96 2.01 0.83 -0.13 -0.61 -1.00 0.59 30.80%
DPS 0.44 0.74 0.32 0.25 0.24 0.48 0.75 -8.49%
NAPS 0.2363 0.2326 0.1994 0.2198 0.2214 0.2313 0.2313 0.35%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.54 0.75 0.70 0.73 0.89 1.81 0.93 -
P/RPS 0.29 0.44 0.59 0.65 0.57 0.79 0.37 -3.97%
P/EPS 3.06 5.53 12.58 -87.56 -23.43 -29.39 24.82 -29.42%
EY 32.72 18.08 7.95 -1.14 -4.27 -3.40 4.03 41.72%
DY 4.92 6.67 3.08 2.12 1.69 1.62 5.10 -0.59%
P/NAPS 0.38 0.48 0.53 0.53 0.65 1.27 0.63 -8.07%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 27/02/07 22/02/06 23/02/05 26/02/04 28/02/03 -
Price 0.60 0.74 0.73 0.72 0.92 1.83 0.90 -
P/RPS 0.32 0.44 0.62 0.64 0.59 0.80 0.35 -1.48%
P/EPS 3.40 5.46 13.12 -86.36 -24.22 -29.71 24.02 -27.78%
EY 29.45 18.32 7.62 -1.16 -4.13 -3.37 4.16 38.52%
DY 4.43 6.76 2.95 2.15 1.64 1.61 5.27 -2.84%
P/NAPS 0.43 0.47 0.55 0.52 0.67 1.28 0.61 -5.65%

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