[FIAMMA] YoY TTM Result on 31-Dec-2010 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- 13.46%
YoY- 52.86%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 298,015 272,994 229,259 205,232 188,012 166,933 132,730 14.41%
PBT 51,655 41,936 40,139 33,796 23,911 22,129 14,807 23.12%
Tax -12,886 -10,676 -10,296 -8,610 -6,992 -4,863 -2,949 27.83%
NP 38,769 31,260 29,843 25,186 16,919 17,266 11,858 21.80%
-
NP to SH 35,011 28,485 27,336 23,238 15,202 15,701 10,651 21.91%
-
Tax Rate 24.95% 25.46% 25.65% 25.48% 29.24% 21.98% 19.92% -
Total Cost 259,246 241,734 199,416 180,046 171,093 149,667 120,872 13.54%
-
Net Worth 296,924 268,823 238,079 196,774 177,973 125,296 123,334 15.75%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 10,517 9,045 8,250 6,480 4,714 2,359 3,933 17.79%
Div Payout % 30.04% 31.76% 30.18% 27.89% 31.01% 15.03% 36.93% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 296,924 268,823 238,079 196,774 177,973 125,296 123,334 15.75%
NOSH 134,354 129,241 117,861 117,829 117,863 88,863 78,556 9.34%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 13.01% 11.45% 13.02% 12.27% 9.00% 10.34% 8.93% -
ROE 11.79% 10.60% 11.48% 11.81% 8.54% 12.53% 8.64% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 221.81 211.23 194.52 174.18 159.52 187.85 168.96 4.63%
EPS 26.06 22.04 23.19 19.72 12.90 17.67 13.56 11.49%
DPS 7.83 7.00 7.00 5.50 4.00 2.66 5.00 7.75%
NAPS 2.21 2.08 2.02 1.67 1.51 1.41 1.57 5.85%
Adjusted Per Share Value based on latest NOSH - 117,829
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 56.21 51.49 43.24 38.71 35.46 31.48 25.03 14.42%
EPS 6.60 5.37 5.16 4.38 2.87 2.96 2.01 21.89%
DPS 1.98 1.71 1.56 1.22 0.89 0.44 0.74 17.80%
NAPS 0.56 0.507 0.449 0.3711 0.3357 0.2363 0.2326 15.75%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.83 1.16 1.13 0.90 0.85 0.54 0.75 -
P/RPS 0.83 0.55 0.58 0.52 0.53 0.29 0.44 11.14%
P/EPS 7.02 5.26 4.87 4.56 6.59 3.06 5.53 4.05%
EY 14.24 19.00 20.53 21.91 15.17 32.72 18.08 -3.89%
DY 4.28 6.03 6.19 6.11 4.71 4.92 6.67 -7.12%
P/NAPS 0.83 0.56 0.56 0.54 0.56 0.38 0.48 9.54%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 19/02/14 20/02/13 22/02/12 24/02/11 25/02/10 26/02/09 28/02/08 -
Price 1.78 1.20 1.30 0.92 0.72 0.60 0.74 -
P/RPS 0.80 0.57 0.67 0.53 0.45 0.32 0.44 10.46%
P/EPS 6.83 5.44 5.61 4.66 5.58 3.40 5.46 3.79%
EY 14.64 18.37 17.84 21.44 17.91 29.45 18.32 -3.66%
DY 4.40 5.83 5.38 5.98 5.56 4.43 6.76 -6.90%
P/NAPS 0.81 0.58 0.64 0.55 0.48 0.43 0.47 9.48%

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