[FIAMMA] QoQ Cumulative Quarter Result on 31-Dec-2010 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- -66.35%
YoY- 66.62%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 225,494 162,058 103,548 54,312 200,688 146,439 95,943 76.68%
PBT 40,690 30,506 18,341 10,061 30,252 22,657 14,079 102.76%
Tax -10,436 -7,674 -4,586 -2,534 -7,793 -5,794 -3,712 99.07%
NP 30,254 22,832 13,755 7,527 22,459 16,863 10,367 104.08%
-
NP to SH 27,782 20,993 12,665 6,893 20,482 15,286 9,231 108.31%
-
Tax Rate 25.65% 25.16% 25.00% 25.19% 25.76% 25.57% 26.37% -
Total Cost 195,240 139,226 89,793 46,785 178,229 129,576 85,576 73.21%
-
Net Worth 231,123 204,033 202,828 196,774 189,844 183,998 182,733 16.93%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 8,254 - - - 6,485 - - -
Div Payout % 29.71% - - - 31.66% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 231,123 204,033 202,828 196,774 189,844 183,998 182,733 16.93%
NOSH 117,920 117,938 117,923 117,829 117,915 117,947 117,892 0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.42% 14.09% 13.28% 13.86% 11.19% 11.52% 10.81% -
ROE 12.02% 10.29% 6.24% 3.50% 10.79% 8.31% 5.05% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 191.23 137.41 87.81 46.09 170.20 124.16 81.38 76.65%
EPS 23.56 17.80 10.74 5.85 17.37 12.96 7.83 108.28%
DPS 7.00 0.00 0.00 0.00 5.50 0.00 0.00 -
NAPS 1.96 1.73 1.72 1.67 1.61 1.56 1.55 16.91%
Adjusted Per Share Value based on latest NOSH - 117,829
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 42.53 30.56 19.53 10.24 37.85 27.62 18.09 76.71%
EPS 5.24 3.96 2.39 1.30 3.86 2.88 1.74 108.39%
DPS 1.56 0.00 0.00 0.00 1.22 0.00 0.00 -
NAPS 0.4359 0.3848 0.3825 0.3711 0.358 0.347 0.3446 16.94%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.94 1.01 0.88 0.90 0.82 0.80 0.66 -
P/RPS 0.49 0.74 1.00 1.95 0.48 0.64 0.81 -28.45%
P/EPS 3.99 5.67 8.19 15.38 4.72 6.17 8.43 -39.23%
EY 25.06 17.62 12.20 6.50 21.18 16.20 11.86 64.58%
DY 7.45 0.00 0.00 0.00 6.71 0.00 0.00 -
P/NAPS 0.48 0.58 0.51 0.54 0.51 0.51 0.43 7.60%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 24/08/11 24/05/11 24/02/11 23/11/10 26/08/10 25/05/10 -
Price 1.04 1.05 0.91 0.92 0.88 0.75 0.67 -
P/RPS 0.54 0.76 1.04 2.00 0.52 0.60 0.82 -24.28%
P/EPS 4.41 5.90 8.47 15.73 5.07 5.79 8.56 -35.70%
EY 22.65 16.95 11.80 6.36 19.74 17.28 11.69 55.35%
DY 6.73 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.53 0.61 0.53 0.55 0.55 0.48 0.43 14.94%

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