[FIAMMA] QoQ Cumulative Quarter Result on 30-Sep-2013 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 43.77%
YoY- 28.88%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 252,122 159,489 77,752 292,884 211,916 136,246 72,621 129.80%
PBT 49,322 30,276 13,127 50,146 36,928 22,473 11,618 162.87%
Tax -14,203 -8,782 -3,751 -12,099 -10,405 -5,806 -2,964 185.04%
NP 35,119 21,494 9,376 38,047 26,523 16,667 8,654 155.07%
-
NP to SH 32,218 19,716 8,330 34,694 24,131 15,227 8,013 153.49%
-
Tax Rate 28.80% 29.01% 28.57% 24.13% 28.18% 25.84% 25.51% -
Total Cost 217,003 137,995 68,376 254,837 185,393 119,579 63,967 126.27%
-
Net Worth 308,772 305,914 296,924 281,444 268,992 274,967 268,823 9.70%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 4,042 - 6,575 - 3,891 - -
Div Payout % - 20.51% - 18.95% - 25.55% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 308,772 305,914 296,924 281,444 268,992 274,967 268,823 9.70%
NOSH 135,426 134,764 134,354 131,516 130,579 129,701 129,241 3.17%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.93% 13.48% 12.06% 12.99% 12.52% 12.23% 11.92% -
ROE 10.43% 6.44% 2.81% 12.33% 8.97% 5.54% 2.98% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 186.17 118.35 57.87 222.70 162.29 105.05 56.19 122.73%
EPS 23.79 14.63 6.20 26.38 18.48 11.74 6.20 145.69%
DPS 0.00 3.00 0.00 5.00 0.00 3.00 0.00 -
NAPS 2.28 2.27 2.21 2.14 2.06 2.12 2.08 6.32%
Adjusted Per Share Value based on latest NOSH - 132,368
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 47.55 30.08 14.66 55.24 39.97 25.70 13.70 129.76%
EPS 6.08 3.72 1.57 6.54 4.55 2.87 1.51 153.74%
DPS 0.00 0.76 0.00 1.24 0.00 0.73 0.00 -
NAPS 0.5823 0.577 0.56 0.5308 0.5073 0.5186 0.507 9.69%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.03 1.67 1.83 1.57 1.60 1.13 1.16 -
P/RPS 1.09 1.41 3.16 0.70 0.99 1.08 2.06 -34.65%
P/EPS 8.53 11.41 29.52 5.95 8.66 9.63 18.71 -40.84%
EY 11.72 8.76 3.39 16.80 11.55 10.39 5.34 69.12%
DY 0.00 1.80 0.00 3.18 0.00 2.65 0.00 -
P/NAPS 0.89 0.74 0.83 0.73 0.78 0.53 0.56 36.30%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 19/05/14 19/02/14 26/11/13 21/08/13 16/05/13 20/02/13 -
Price 2.34 1.78 1.78 1.98 1.60 1.24 1.20 -
P/RPS 1.26 1.50 3.08 0.89 0.99 1.18 2.14 -29.81%
P/EPS 9.84 12.17 28.71 7.51 8.66 10.56 19.35 -36.36%
EY 10.17 8.22 3.48 13.32 11.55 9.47 5.17 57.19%
DY 0.00 1.69 0.00 2.53 0.00 2.42 0.00 -
P/NAPS 1.03 0.78 0.81 0.93 0.78 0.58 0.58 46.80%

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