[FIAMMA] YoY TTM Result on 31-Mar-2012 [#2]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- -0.51%
YoY- 13.71%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 347,648 316,127 280,767 235,875 208,293 193,911 169,982 12.65%
PBT 60,749 57,949 44,355 40,295 34,514 26,830 22,076 18.36%
Tax -16,554 -15,075 -11,380 -10,382 -8,667 -7,831 -4,919 22.40%
NP 44,195 42,874 32,975 29,913 25,847 18,999 17,157 17.07%
-
NP to SH 39,552 39,193 30,067 27,196 23,916 17,018 15,839 16.46%
-
Tax Rate 27.25% 26.01% 25.66% 25.76% 25.11% 29.19% 22.28% -
Total Cost 303,453 273,253 247,792 205,962 182,446 174,912 152,825 12.10%
-
Net Worth 338,594 306,962 275,561 240,673 203,023 182,770 168,616 12.31%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 8,206 10,675 12,945 8,250 6,480 4,714 2,359 23.08%
Div Payout % 20.75% 27.24% 43.05% 30.34% 27.10% 27.70% 14.90% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 338,594 306,962 275,561 240,673 203,023 182,770 168,616 12.31%
NOSH 137,082 135,225 129,981 122,169 118,036 117,916 117,913 2.54%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 12.71% 13.56% 11.74% 12.68% 12.41% 9.80% 10.09% -
ROE 11.68% 12.77% 10.91% 11.30% 11.78% 9.31% 9.39% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 253.60 233.78 216.00 193.07 176.46 164.45 144.16 9.86%
EPS 28.85 28.98 23.13 22.26 20.26 14.43 13.43 13.58%
DPS 6.00 7.89 9.96 6.75 5.50 4.00 2.00 20.08%
NAPS 2.47 2.27 2.12 1.97 1.72 1.55 1.43 9.53%
Adjusted Per Share Value based on latest NOSH - 122,169
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 65.57 59.62 52.95 44.49 39.28 36.57 32.06 12.65%
EPS 7.46 7.39 5.67 5.13 4.51 3.21 2.99 16.45%
DPS 1.55 2.01 2.44 1.56 1.22 0.89 0.44 23.34%
NAPS 0.6386 0.5789 0.5197 0.4539 0.3829 0.3447 0.318 12.31%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.02 1.67 1.13 1.10 0.88 0.66 0.49 -
P/RPS 0.80 0.71 0.52 0.57 0.50 0.40 0.34 15.32%
P/EPS 7.00 5.76 4.89 4.94 4.34 4.57 3.65 11.45%
EY 14.28 17.36 20.47 20.24 23.02 21.87 27.41 -10.29%
DY 2.97 4.73 8.81 6.14 6.25 6.06 4.08 -5.15%
P/NAPS 0.82 0.74 0.53 0.56 0.51 0.43 0.34 15.79%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 20/05/15 19/05/14 16/05/13 15/05/12 24/05/11 25/05/10 21/05/09 -
Price 1.95 1.78 1.24 1.11 0.91 0.67 0.61 -
P/RPS 0.77 0.76 0.57 0.57 0.52 0.41 0.42 10.62%
P/EPS 6.76 6.14 5.36 4.99 4.49 4.64 4.54 6.85%
EY 14.80 16.28 18.65 20.05 22.27 21.54 22.02 -6.40%
DY 3.08 4.44 8.03 6.08 6.04 5.97 3.28 -1.04%
P/NAPS 0.79 0.78 0.58 0.56 0.53 0.43 0.43 10.66%

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