[FIAMMA] QoQ Cumulative Quarter Result on 30-Sep-2011 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- 32.34%
YoY- 35.64%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 184,427 113,929 58,077 225,494 162,058 103,548 54,312 126.08%
PBT 29,891 17,946 9,510 40,690 30,506 18,341 10,061 106.80%
Tax -7,604 -4,532 -2,394 -10,436 -7,674 -4,586 -2,534 108.18%
NP 22,287 13,414 7,116 30,254 22,832 13,755 7,527 106.33%
-
NP to SH 20,264 12,079 6,447 27,782 20,993 12,665 6,893 105.35%
-
Tax Rate 25.44% 25.25% 25.17% 25.65% 25.16% 25.00% 25.19% -
Total Cost 162,140 100,515 50,961 195,240 139,226 89,793 46,785 129.18%
-
Net Worth 242,527 236,537 238,079 231,123 204,033 202,828 196,774 14.96%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - 8,254 - - - -
Div Payout % - - - 29.71% - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 242,527 236,537 238,079 231,123 204,033 202,828 196,774 14.96%
NOSH 123,110 120,069 117,861 117,920 117,938 117,923 117,829 2.96%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.08% 11.77% 12.25% 13.42% 14.09% 13.28% 13.86% -
ROE 8.36% 5.11% 2.71% 12.02% 10.29% 6.24% 3.50% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 149.81 94.89 49.28 191.23 137.41 87.81 46.09 119.58%
EPS 16.46 10.06 5.47 23.56 17.80 10.74 5.85 99.42%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.97 1.97 2.02 1.96 1.73 1.72 1.67 11.65%
Adjusted Per Share Value based on latest NOSH - 117,864
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 34.78 21.49 10.95 42.53 30.56 19.53 10.24 126.12%
EPS 3.82 2.28 1.22 5.24 3.96 2.39 1.30 105.28%
DPS 0.00 0.00 0.00 1.56 0.00 0.00 0.00 -
NAPS 0.4574 0.4461 0.449 0.4359 0.3848 0.3825 0.3711 14.97%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.10 1.10 1.13 0.94 1.01 0.88 0.90 -
P/RPS 0.73 1.16 2.29 0.49 0.74 1.00 1.95 -48.08%
P/EPS 6.68 10.93 20.66 3.99 5.67 8.19 15.38 -42.67%
EY 14.96 9.15 4.84 25.06 17.62 12.20 6.50 74.40%
DY 0.00 0.00 0.00 7.45 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.56 0.48 0.58 0.51 0.54 2.45%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 15/05/12 22/02/12 24/11/11 24/08/11 24/05/11 24/02/11 -
Price 1.15 1.11 1.30 1.04 1.05 0.91 0.92 -
P/RPS 0.77 1.17 2.64 0.54 0.76 1.04 2.00 -47.10%
P/EPS 6.99 11.03 23.77 4.41 5.90 8.47 15.73 -41.79%
EY 14.31 9.06 4.21 22.65 16.95 11.80 6.36 71.79%
DY 0.00 0.00 0.00 6.73 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.64 0.53 0.61 0.53 0.55 3.60%

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