[FIAMMA] QoQ Cumulative Quarter Result on 31-Dec-2012 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -70.23%
YoY- 24.29%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 292,884 211,916 136,246 72,621 258,450 184,427 113,929 87.55%
PBT 50,146 36,928 22,473 11,618 39,828 29,891 17,946 98.26%
Tax -12,099 -10,405 -5,806 -2,964 -10,106 -7,604 -4,532 92.32%
NP 38,047 26,523 16,667 8,654 29,722 22,287 13,414 100.24%
-
NP to SH 34,694 24,131 15,227 8,013 26,919 20,264 12,079 101.93%
-
Tax Rate 24.13% 28.18% 25.84% 25.51% 25.37% 25.44% 25.25% -
Total Cost 254,837 185,393 119,579 63,967 228,728 162,140 100,515 85.82%
-
Net Worth 281,444 268,992 274,967 268,823 251,859 242,527 236,537 12.27%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 6,575 - 3,891 - 8,727 - - -
Div Payout % 18.95% - 25.55% - 32.42% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 281,444 268,992 274,967 268,823 251,859 242,527 236,537 12.27%
NOSH 131,516 130,579 129,701 129,241 124,682 123,110 120,069 6.25%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.99% 12.52% 12.23% 11.92% 11.50% 12.08% 11.77% -
ROE 12.33% 8.97% 5.54% 2.98% 10.69% 8.36% 5.11% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 222.70 162.29 105.05 56.19 207.29 149.81 94.89 76.51%
EPS 26.38 18.48 11.74 6.20 21.59 16.46 10.06 90.04%
DPS 5.00 0.00 3.00 0.00 7.00 0.00 0.00 -
NAPS 2.14 2.06 2.12 2.08 2.02 1.97 1.97 5.66%
Adjusted Per Share Value based on latest NOSH - 129,241
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 55.24 39.97 25.70 13.70 48.74 34.78 21.49 87.54%
EPS 6.54 4.55 2.87 1.51 5.08 3.82 2.28 101.75%
DPS 1.24 0.00 0.73 0.00 1.65 0.00 0.00 -
NAPS 0.5308 0.5073 0.5186 0.507 0.475 0.4574 0.4461 12.27%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.57 1.60 1.13 1.16 1.18 1.10 1.10 -
P/RPS 0.70 0.99 1.08 2.06 0.57 0.73 1.16 -28.56%
P/EPS 5.95 8.66 9.63 18.71 5.47 6.68 10.93 -33.30%
EY 16.80 11.55 10.39 5.34 18.30 14.96 9.15 49.88%
DY 3.18 0.00 2.65 0.00 5.93 0.00 0.00 -
P/NAPS 0.73 0.78 0.53 0.56 0.58 0.56 0.56 19.31%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 21/08/13 16/05/13 20/02/13 27/11/12 29/08/12 15/05/12 -
Price 1.98 1.60 1.24 1.20 1.18 1.15 1.11 -
P/RPS 0.89 0.99 1.18 2.14 0.57 0.77 1.17 -16.65%
P/EPS 7.51 8.66 10.56 19.35 5.47 6.99 11.03 -22.58%
EY 13.32 11.55 9.47 5.17 18.30 14.31 9.06 29.26%
DY 2.53 0.00 2.42 0.00 5.93 0.00 0.00 -
P/NAPS 0.93 0.78 0.58 0.58 0.58 0.58 0.56 40.19%

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