[FIAMMA] QoQ Annualized Quarter Result on 31-Mar-2011 [#2]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- -8.13%
YoY- 37.2%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 232,308 225,494 216,077 207,096 217,248 200,688 195,252 12.24%
PBT 38,040 40,690 40,674 36,682 40,244 30,252 30,209 16.56%
Tax -9,576 -10,436 -10,232 -9,172 -10,136 -7,793 -7,725 15.35%
NP 28,464 30,254 30,442 27,510 30,108 22,459 22,484 16.97%
-
NP to SH 25,788 27,782 27,990 25,330 27,572 20,482 20,381 16.93%
-
Tax Rate 25.17% 25.65% 25.16% 25.00% 25.19% 25.76% 25.57% -
Total Cost 203,844 195,240 185,634 179,586 187,140 178,229 172,768 11.62%
-
Net Worth 238,079 231,123 204,033 202,828 196,774 189,844 183,998 18.68%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 8,254 - - - 6,485 - -
Div Payout % - 29.71% - - - 31.66% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 238,079 231,123 204,033 202,828 196,774 189,844 183,998 18.68%
NOSH 117,861 117,920 117,938 117,923 117,829 117,915 117,947 -0.04%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 12.25% 13.42% 14.09% 13.28% 13.86% 11.19% 11.52% -
ROE 10.83% 12.02% 13.72% 12.49% 14.01% 10.79% 11.08% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 197.10 191.23 183.21 175.62 184.38 170.20 165.54 12.30%
EPS 21.88 23.56 23.73 21.48 23.40 17.37 17.28 16.99%
DPS 0.00 7.00 0.00 0.00 0.00 5.50 0.00 -
NAPS 2.02 1.96 1.73 1.72 1.67 1.61 1.56 18.74%
Adjusted Per Share Value based on latest NOSH - 118,036
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 43.81 42.53 40.75 39.06 40.97 37.85 36.82 12.25%
EPS 4.86 5.24 5.28 4.78 5.20 3.86 3.84 16.95%
DPS 0.00 1.56 0.00 0.00 0.00 1.22 0.00 -
NAPS 0.449 0.4359 0.3848 0.3825 0.3711 0.358 0.347 18.68%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.13 0.94 1.01 0.88 0.90 0.82 0.80 -
P/RPS 0.57 0.49 0.55 0.50 0.49 0.48 0.48 12.10%
P/EPS 5.16 3.99 4.26 4.10 3.85 4.72 4.63 7.47%
EY 19.36 25.06 23.50 24.41 26.00 21.18 21.60 -7.02%
DY 0.00 7.45 0.00 0.00 0.00 6.71 0.00 -
P/NAPS 0.56 0.48 0.58 0.51 0.54 0.51 0.51 6.41%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 24/11/11 24/08/11 24/05/11 24/02/11 23/11/10 26/08/10 -
Price 1.30 1.04 1.05 0.91 0.92 0.88 0.75 -
P/RPS 0.66 0.54 0.57 0.52 0.50 0.52 0.45 28.99%
P/EPS 5.94 4.41 4.42 4.24 3.93 5.07 4.34 23.20%
EY 16.83 22.65 22.60 23.60 25.43 19.74 23.04 -18.84%
DY 0.00 6.73 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 0.64 0.53 0.61 0.53 0.55 0.55 0.48 21.07%

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