[FIAMMA] QoQ Annualized Quarter Result on 30-Sep-2009 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
01-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- -0.28%
YoY- -5.26%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 195,252 191,886 199,072 178,191 171,217 160,446 159,788 14.33%
PBT 30,209 28,158 26,068 21,795 20,962 18,088 17,604 43.47%
Tax -7,725 -7,424 -6,868 -6,038 -5,489 -3,838 -3,052 86.04%
NP 22,484 20,734 19,200 15,757 15,473 14,250 14,552 33.75%
-
NP to SH 20,381 18,462 16,548 14,504 14,545 13,434 13,756 30.05%
-
Tax Rate 25.57% 26.37% 26.35% 27.70% 26.19% 21.22% 17.34% -
Total Cost 172,768 171,152 179,872 162,434 155,744 146,196 145,236 12.30%
-
Net Worth 183,998 182,733 177,973 163,737 156,925 148,001 125,296 29.28%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - 4,425 - - - -
Div Payout % - - - 30.51% - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 183,998 182,733 177,973 163,737 156,925 148,001 125,296 29.28%
NOSH 117,947 117,892 117,863 110,633 108,224 103,497 88,863 20.83%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.52% 10.81% 9.64% 8.84% 9.04% 8.88% 9.11% -
ROE 11.08% 10.10% 9.30% 8.86% 9.27% 9.08% 10.98% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 165.54 162.76 168.90 161.06 158.21 155.02 179.81 -5.37%
EPS 17.28 15.66 14.04 13.11 13.44 12.98 15.48 7.63%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.56 1.55 1.51 1.48 1.45 1.43 1.41 6.99%
Adjusted Per Share Value based on latest NOSH - 117,868
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 36.82 36.19 37.54 33.61 32.29 30.26 30.14 14.31%
EPS 3.84 3.48 3.12 2.74 2.74 2.53 2.59 30.11%
DPS 0.00 0.00 0.00 0.83 0.00 0.00 0.00 -
NAPS 0.347 0.3446 0.3357 0.3088 0.296 0.2791 0.2363 29.28%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.80 0.66 0.85 0.63 0.60 0.49 0.54 -
P/RPS 0.48 0.41 0.50 0.39 0.38 0.32 0.30 36.91%
P/EPS 4.63 4.21 6.05 4.81 4.46 3.78 3.49 20.79%
EY 21.60 23.73 16.52 20.81 22.40 26.49 28.67 -17.24%
DY 0.00 0.00 0.00 6.35 0.00 0.00 0.00 -
P/NAPS 0.51 0.43 0.56 0.43 0.41 0.34 0.38 21.73%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 25/05/10 25/02/10 01/12/09 27/08/09 21/05/09 26/02/09 -
Price 0.75 0.67 0.72 0.65 0.64 0.61 0.60 -
P/RPS 0.45 0.41 0.43 0.40 0.40 0.39 0.33 23.03%
P/EPS 4.34 4.28 5.13 4.96 4.76 4.70 3.88 7.77%
EY 23.04 23.37 19.50 20.17 21.00 21.28 25.80 -7.28%
DY 0.00 0.00 0.00 6.15 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.48 0.44 0.44 0.43 0.43 7.63%

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