[FIAMMA] YoY TTM Result on 31-Dec-2011 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- -1.61%
YoY- 17.63%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 337,295 298,015 272,994 229,259 205,232 188,012 166,933 12.43%
PBT 62,485 51,655 41,936 40,139 33,796 23,911 22,129 18.87%
Tax -17,714 -12,886 -10,676 -10,296 -8,610 -6,992 -4,863 24.02%
NP 44,771 38,769 31,260 29,843 25,186 16,919 17,266 17.20%
-
NP to SH 40,845 35,011 28,485 27,336 23,238 15,202 15,701 17.26%
-
Tax Rate 28.35% 24.95% 25.46% 25.65% 25.48% 29.24% 21.98% -
Total Cost 292,524 259,246 241,734 199,416 180,046 171,093 149,667 11.81%
-
Net Worth 328,267 296,924 268,823 238,079 196,774 177,973 125,296 17.40%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 12,263 10,517 9,045 8,250 6,480 4,714 2,359 31.60%
Div Payout % 30.02% 30.04% 31.76% 30.18% 27.89% 31.01% 15.03% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 328,267 296,924 268,823 238,079 196,774 177,973 125,296 17.40%
NOSH 136,778 134,354 129,241 117,861 117,829 117,863 88,863 7.44%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 13.27% 13.01% 11.45% 13.02% 12.27% 9.00% 10.34% -
ROE 12.44% 11.79% 10.60% 11.48% 11.81% 8.54% 12.53% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 246.60 221.81 211.23 194.52 174.18 159.52 187.85 4.63%
EPS 29.86 26.06 22.04 23.19 19.72 12.90 17.67 9.13%
DPS 9.00 7.83 7.00 7.00 5.50 4.00 2.66 22.51%
NAPS 2.40 2.21 2.08 2.02 1.67 1.51 1.41 9.26%
Adjusted Per Share Value based on latest NOSH - 117,861
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 63.61 56.21 51.49 43.24 38.71 35.46 31.48 12.43%
EPS 7.70 6.60 5.37 5.16 4.38 2.87 2.96 17.26%
DPS 2.31 1.98 1.71 1.56 1.22 0.89 0.44 31.81%
NAPS 0.6191 0.56 0.507 0.449 0.3711 0.3357 0.2363 17.40%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.08 1.83 1.16 1.13 0.90 0.85 0.54 -
P/RPS 0.84 0.83 0.55 0.58 0.52 0.53 0.29 19.38%
P/EPS 6.97 7.02 5.26 4.87 4.56 6.59 3.06 14.69%
EY 14.36 14.24 19.00 20.53 21.91 15.17 32.72 -12.81%
DY 4.33 4.28 6.03 6.19 6.11 4.71 4.92 -2.10%
P/NAPS 0.87 0.83 0.56 0.56 0.54 0.56 0.38 14.79%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 19/02/14 20/02/13 22/02/12 24/02/11 25/02/10 26/02/09 -
Price 2.20 1.78 1.20 1.30 0.92 0.72 0.60 -
P/RPS 0.89 0.80 0.57 0.67 0.53 0.45 0.32 18.57%
P/EPS 7.37 6.83 5.44 5.61 4.66 5.58 3.40 13.75%
EY 13.57 14.64 18.37 17.84 21.44 17.91 29.45 -12.10%
DY 4.09 4.40 5.83 5.38 5.98 5.56 4.43 -1.32%
P/NAPS 0.92 0.81 0.58 0.64 0.55 0.48 0.43 13.50%

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