[FIAMMA] YoY TTM Result on 31-Dec-2009 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 4.81%
YoY- -3.18%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 272,994 229,259 205,232 188,012 166,933 132,730 93,849 19.45%
PBT 41,936 40,139 33,796 23,911 22,129 14,807 5,654 39.60%
Tax -10,676 -10,296 -8,610 -6,992 -4,863 -2,949 -1,020 47.84%
NP 31,260 29,843 25,186 16,919 17,266 11,858 4,634 37.41%
-
NP to SH 28,485 27,336 23,238 15,202 15,701 10,651 4,422 36.36%
-
Tax Rate 25.46% 25.65% 25.48% 29.24% 21.98% 19.92% 18.04% -
Total Cost 241,734 199,416 180,046 171,093 149,667 120,872 89,215 18.05%
-
Net Worth 268,823 238,079 196,774 177,973 125,296 123,334 105,716 16.81%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 9,045 8,250 6,480 4,714 2,359 3,933 1,712 31.93%
Div Payout % 31.76% 30.18% 27.89% 31.01% 15.03% 36.93% 38.72% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 268,823 238,079 196,774 177,973 125,296 123,334 105,716 16.81%
NOSH 129,241 117,861 117,829 117,863 88,863 78,556 79,485 8.43%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.45% 13.02% 12.27% 9.00% 10.34% 8.93% 4.94% -
ROE 10.60% 11.48% 11.81% 8.54% 12.53% 8.64% 4.18% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 211.23 194.52 174.18 159.52 187.85 168.96 118.07 10.17%
EPS 22.04 23.19 19.72 12.90 17.67 13.56 5.56 25.77%
DPS 7.00 7.00 5.50 4.00 2.66 5.00 2.15 21.72%
NAPS 2.08 2.02 1.67 1.51 1.41 1.57 1.33 7.73%
Adjusted Per Share Value based on latest NOSH - 117,863
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 51.49 43.24 38.71 35.46 31.48 25.03 17.70 19.45%
EPS 5.37 5.16 4.38 2.87 2.96 2.01 0.83 36.46%
DPS 1.71 1.56 1.22 0.89 0.44 0.74 0.32 32.18%
NAPS 0.507 0.449 0.3711 0.3357 0.2363 0.2326 0.1994 16.81%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.16 1.13 0.90 0.85 0.54 0.75 0.70 -
P/RPS 0.55 0.58 0.52 0.53 0.29 0.44 0.59 -1.16%
P/EPS 5.26 4.87 4.56 6.59 3.06 5.53 12.58 -13.51%
EY 19.00 20.53 21.91 15.17 32.72 18.08 7.95 15.61%
DY 6.03 6.19 6.11 4.71 4.92 6.67 3.08 11.83%
P/NAPS 0.56 0.56 0.54 0.56 0.38 0.48 0.53 0.92%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 22/02/12 24/02/11 25/02/10 26/02/09 28/02/08 27/02/07 -
Price 1.20 1.30 0.92 0.72 0.60 0.74 0.73 -
P/RPS 0.57 0.67 0.53 0.45 0.32 0.44 0.62 -1.39%
P/EPS 5.44 5.61 4.66 5.58 3.40 5.46 13.12 -13.63%
EY 18.37 17.84 21.44 17.91 29.45 18.32 7.62 15.78%
DY 5.83 5.38 5.98 5.56 4.43 6.76 2.95 12.01%
P/NAPS 0.58 0.64 0.55 0.48 0.43 0.47 0.55 0.88%

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