[FIAMMA] QoQ Annualized Quarter Result on 30-Jun-2012 [#3]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- 11.84%
YoY- -3.47%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 272,492 290,484 258,450 245,902 227,858 232,308 225,494 13.43%
PBT 44,946 46,472 39,828 39,854 35,892 38,040 40,690 6.85%
Tax -11,612 -11,856 -10,106 -10,138 -9,064 -9,576 -10,436 7.37%
NP 33,334 34,616 29,722 29,716 26,828 28,464 30,254 6.67%
-
NP to SH 30,454 32,052 26,919 27,018 24,158 25,788 27,782 6.30%
-
Tax Rate 25.84% 25.51% 25.37% 25.44% 25.25% 25.17% 25.65% -
Total Cost 239,158 255,868 228,728 216,186 201,030 203,844 195,240 14.46%
-
Net Worth 274,967 268,823 251,859 242,527 236,537 238,079 231,123 12.26%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 7,782 - 8,727 - - - 8,254 -3.84%
Div Payout % 25.55% - 32.42% - - - 29.71% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 274,967 268,823 251,859 242,527 236,537 238,079 231,123 12.26%
NOSH 129,701 129,241 124,682 123,110 120,069 117,861 117,920 6.54%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.23% 11.92% 11.50% 12.08% 11.77% 12.25% 13.42% -
ROE 11.08% 11.92% 10.69% 11.14% 10.21% 10.83% 12.02% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 210.09 224.76 207.29 199.74 189.77 197.10 191.23 6.46%
EPS 23.48 24.80 21.59 21.95 20.12 21.88 23.56 -0.22%
DPS 6.00 0.00 7.00 0.00 0.00 0.00 7.00 -9.75%
NAPS 2.12 2.08 2.02 1.97 1.97 2.02 1.96 5.36%
Adjusted Per Share Value based on latest NOSH - 122,164
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 51.39 54.78 48.74 46.38 42.97 43.81 42.53 13.43%
EPS 5.74 6.04 5.08 5.10 4.56 4.86 5.24 6.25%
DPS 1.47 0.00 1.65 0.00 0.00 0.00 1.56 -3.88%
NAPS 0.5186 0.507 0.475 0.4574 0.4461 0.449 0.4359 12.26%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.13 1.16 1.18 1.10 1.10 1.13 0.94 -
P/RPS 0.54 0.52 0.57 0.55 0.58 0.57 0.49 6.68%
P/EPS 4.81 4.68 5.47 5.01 5.47 5.16 3.99 13.25%
EY 20.78 21.38 18.30 19.95 18.29 19.36 25.06 -11.72%
DY 5.31 0.00 5.93 0.00 0.00 0.00 7.45 -20.19%
P/NAPS 0.53 0.56 0.58 0.56 0.56 0.56 0.48 6.82%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 16/05/13 20/02/13 27/11/12 29/08/12 15/05/12 22/02/12 24/11/11 -
Price 1.24 1.20 1.18 1.15 1.11 1.30 1.04 -
P/RPS 0.59 0.53 0.57 0.58 0.58 0.66 0.54 6.07%
P/EPS 5.28 4.84 5.47 5.24 5.52 5.94 4.41 12.74%
EY 18.94 20.67 18.30 19.08 18.13 16.83 22.65 -11.23%
DY 4.84 0.00 5.93 0.00 0.00 0.00 6.73 -19.71%
P/NAPS 0.58 0.58 0.58 0.58 0.56 0.64 0.53 6.18%

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