[FIAMMA] YoY TTM Result on 31-Dec-2014 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- -1.35%
YoY- 16.66%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 319,749 290,361 319,323 337,295 298,015 272,994 229,259 5.69%
PBT 37,206 35,562 67,655 62,485 51,655 41,936 40,139 -1.25%
Tax -9,847 -9,284 -12,642 -17,714 -12,886 -10,676 -10,296 -0.73%
NP 27,359 26,278 55,013 44,771 38,769 31,260 29,843 -1.43%
-
NP to SH 25,739 25,068 51,335 40,845 35,011 28,485 27,336 -0.99%
-
Tax Rate 26.47% 26.11% 18.69% 28.35% 24.95% 25.46% 25.65% -
Total Cost 292,390 264,083 264,310 292,524 259,246 241,734 199,416 6.57%
-
Net Worth 452,487 433,043 369,286 328,267 296,924 268,823 238,079 11.28%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 8,900 7,614 10,299 12,263 10,517 9,045 8,250 1.27%
Div Payout % 34.58% 30.37% 20.06% 30.02% 30.04% 31.76% 30.18% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 452,487 433,043 369,286 328,267 296,924 268,823 238,079 11.28%
NOSH 530,022 521,739 135,767 136,778 134,354 129,241 117,861 28.44%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 8.56% 9.05% 17.23% 13.27% 13.01% 11.45% 13.02% -
ROE 5.69% 5.79% 13.90% 12.44% 11.79% 10.60% 11.48% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 62.89 55.65 235.20 246.60 221.81 211.23 194.52 -17.14%
EPS 5.06 4.80 37.81 29.86 26.06 22.04 23.19 -22.39%
DPS 1.75 1.46 7.50 9.00 7.83 7.00 7.00 -20.61%
NAPS 0.89 0.83 2.72 2.40 2.21 2.08 2.02 -12.75%
Adjusted Per Share Value based on latest NOSH - 136,778
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 60.30 54.76 60.22 63.61 56.21 51.49 43.24 5.69%
EPS 4.85 4.73 9.68 7.70 6.60 5.37 5.16 -1.02%
DPS 1.68 1.44 1.94 2.31 1.98 1.71 1.56 1.24%
NAPS 0.8534 0.8167 0.6965 0.6191 0.56 0.507 0.449 11.28%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.515 0.555 1.70 2.08 1.83 1.16 1.13 -
P/RPS 0.82 1.00 0.72 0.84 0.83 0.55 0.58 5.93%
P/EPS 10.17 11.55 4.50 6.97 7.02 5.26 4.87 13.04%
EY 9.83 8.66 22.24 14.36 14.24 19.00 20.53 -11.54%
DY 3.40 2.63 4.41 4.33 4.28 6.03 6.19 -9.49%
P/NAPS 0.58 0.67 0.63 0.87 0.83 0.56 0.56 0.58%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 22/02/17 23/02/16 26/02/15 19/02/14 20/02/13 22/02/12 -
Price 0.51 0.60 2.41 2.20 1.78 1.20 1.30 -
P/RPS 0.81 1.08 1.02 0.89 0.80 0.57 0.67 3.21%
P/EPS 10.07 12.49 6.37 7.37 6.83 5.44 5.61 10.23%
EY 9.93 8.01 15.69 13.57 14.64 18.37 17.84 -9.29%
DY 3.43 2.43 3.11 4.09 4.40 5.83 5.38 -7.22%
P/NAPS 0.57 0.72 0.89 0.92 0.81 0.58 0.64 -1.91%

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