[FIAMMA] YoY TTM Result on 31-Mar-2010 [#2]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- 11.95%
YoY- 7.44%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 280,767 235,875 208,293 193,911 169,982 144,243 96,660 19.42%
PBT 44,355 40,295 34,514 26,830 22,076 17,073 7,194 35.37%
Tax -11,380 -10,382 -8,667 -7,831 -4,919 -3,773 -979 50.45%
NP 32,975 29,913 25,847 18,999 17,157 13,300 6,215 32.03%
-
NP to SH 30,067 27,196 23,916 17,018 15,839 11,766 5,792 31.55%
-
Tax Rate 25.66% 25.76% 25.11% 29.19% 22.28% 22.10% 13.61% -
Total Cost 247,792 205,962 182,446 174,912 152,825 130,943 90,445 18.27%
-
Net Worth 275,561 240,673 203,023 182,770 168,616 126,701 107,159 17.03%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 12,945 8,250 6,480 4,714 2,359 3,933 1,712 40.05%
Div Payout % 43.05% 30.34% 27.10% 27.70% 14.90% 33.43% 29.56% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 275,561 240,673 203,023 182,770 168,616 126,701 107,159 17.03%
NOSH 129,981 122,169 118,036 117,916 117,913 78,696 78,793 8.69%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 11.74% 12.68% 12.41% 9.80% 10.09% 9.22% 6.43% -
ROE 10.91% 11.30% 11.78% 9.31% 9.39% 9.29% 5.41% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 216.00 193.07 176.46 164.45 144.16 183.29 122.67 9.87%
EPS 23.13 22.26 20.26 14.43 13.43 14.95 7.35 21.03%
DPS 9.96 6.75 5.50 4.00 2.00 5.00 2.17 28.88%
NAPS 2.12 1.97 1.72 1.55 1.43 1.61 1.36 7.67%
Adjusted Per Share Value based on latest NOSH - 117,916
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 52.95 44.49 39.28 36.57 32.06 27.20 18.23 19.42%
EPS 5.67 5.13 4.51 3.21 2.99 2.22 1.09 31.59%
DPS 2.44 1.56 1.22 0.89 0.44 0.74 0.32 40.25%
NAPS 0.5197 0.4539 0.3829 0.3447 0.318 0.239 0.2021 17.03%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.13 1.10 0.88 0.66 0.49 0.77 0.66 -
P/RPS 0.52 0.57 0.50 0.40 0.34 0.42 0.54 -0.62%
P/EPS 4.89 4.94 4.34 4.57 3.65 5.15 8.98 -9.62%
EY 20.47 20.24 23.02 21.87 27.41 19.42 11.14 10.66%
DY 8.81 6.14 6.25 6.06 4.08 6.49 3.29 17.82%
P/NAPS 0.53 0.56 0.51 0.43 0.34 0.48 0.49 1.31%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 16/05/13 15/05/12 24/05/11 25/05/10 21/05/09 22/05/08 23/05/07 -
Price 1.24 1.11 0.91 0.67 0.61 0.74 0.68 -
P/RPS 0.57 0.57 0.52 0.41 0.42 0.40 0.55 0.59%
P/EPS 5.36 4.99 4.49 4.64 4.54 4.95 9.25 -8.68%
EY 18.65 20.05 22.27 21.54 22.02 20.20 10.81 9.50%
DY 8.03 6.08 6.04 5.97 3.28 6.76 3.20 16.55%
P/NAPS 0.58 0.56 0.53 0.43 0.43 0.46 0.50 2.50%

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