[FIAMMA] YoY TTM Result on 31-Mar-2013 [#2]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 5.55%
YoY- 10.56%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 295,549 347,648 316,127 280,767 235,875 208,293 193,911 7.26%
PBT 58,325 60,749 57,949 44,355 40,295 34,514 26,830 13.80%
Tax -10,420 -16,554 -15,075 -11,380 -10,382 -8,667 -7,831 4.87%
NP 47,905 44,195 42,874 32,975 29,913 25,847 18,999 16.64%
-
NP to SH 44,981 39,552 39,193 30,067 27,196 23,916 17,018 17.56%
-
Tax Rate 17.87% 27.25% 26.01% 25.66% 25.76% 25.11% 29.19% -
Total Cost 247,644 303,453 273,253 247,792 205,962 182,446 174,912 5.96%
-
Net Worth 355,605 338,594 306,962 275,561 240,673 203,023 182,770 11.72%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 10,299 8,206 10,675 12,945 8,250 6,480 4,714 13.89%
Div Payout % 22.90% 20.75% 27.24% 43.05% 30.34% 27.10% 27.70% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 355,605 338,594 306,962 275,561 240,673 203,023 182,770 11.72%
NOSH 147,554 137,082 135,225 129,981 122,169 118,036 117,916 3.80%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 16.21% 12.71% 13.56% 11.74% 12.68% 12.41% 9.80% -
ROE 12.65% 11.68% 12.77% 10.91% 11.30% 11.78% 9.31% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 200.30 253.60 233.78 216.00 193.07 176.46 164.45 3.33%
EPS 30.48 28.85 28.98 23.13 22.26 20.26 14.43 13.25%
DPS 6.98 6.00 7.89 9.96 6.75 5.50 4.00 9.71%
NAPS 2.41 2.47 2.27 2.12 1.97 1.72 1.55 7.62%
Adjusted Per Share Value based on latest NOSH - 129,981
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 55.74 65.57 59.62 52.95 44.49 39.28 36.57 7.27%
EPS 8.48 7.46 7.39 5.67 5.13 4.51 3.21 17.55%
DPS 1.94 1.55 2.01 2.44 1.56 1.22 0.89 13.85%
NAPS 0.6707 0.6386 0.5789 0.5197 0.4539 0.3829 0.3447 11.72%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.05 2.02 1.67 1.13 1.10 0.88 0.66 -
P/RPS 1.02 0.80 0.71 0.52 0.57 0.50 0.40 16.86%
P/EPS 6.72 7.00 5.76 4.89 4.94 4.34 4.57 6.63%
EY 14.87 14.28 17.36 20.47 20.24 23.02 21.87 -6.22%
DY 3.41 2.97 4.73 8.81 6.14 6.25 6.06 -9.13%
P/NAPS 0.85 0.82 0.74 0.53 0.56 0.51 0.43 12.01%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 20/05/15 19/05/14 16/05/13 15/05/12 24/05/11 25/05/10 -
Price 0.60 1.95 1.78 1.24 1.11 0.91 0.67 -
P/RPS 0.30 0.77 0.76 0.57 0.57 0.52 0.41 -5.06%
P/EPS 1.97 6.76 6.14 5.36 4.99 4.49 4.64 -13.29%
EY 50.81 14.80 16.28 18.65 20.05 22.27 21.54 15.36%
DY 11.63 3.08 4.44 8.03 6.08 6.04 5.97 11.74%
P/NAPS 0.25 0.79 0.78 0.58 0.56 0.53 0.43 -8.63%

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