[FIAMMA] QoQ Cumulative Quarter Result on 31-Dec-2014 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- -81.23%
YoY- -6.73%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 333,488 246,680 168,976 76,886 338,161 252,122 159,489 63.44%
PBT 75,415 39,850 27,843 12,430 63,182 49,322 30,276 83.65%
Tax -14,823 -10,820 -7,627 -3,756 -17,709 -14,203 -8,782 41.71%
NP 60,592 29,030 20,216 8,674 45,473 35,119 21,494 99.43%
-
NP to SH 56,538 25,776 17,872 7,769 41,396 32,218 19,716 101.71%
-
Tax Rate 19.66% 27.15% 27.39% 30.22% 28.03% 28.80% 29.01% -
Total Cost 272,896 217,650 148,760 68,212 292,688 217,003 137,995 57.48%
-
Net Worth 368,696 338,832 338,266 328,267 317,803 308,772 305,914 13.23%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 10,279 - - - 8,148 - 4,042 86.20%
Div Payout % 18.18% - - - 19.69% - 20.51% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 368,696 338,832 338,266 328,267 317,803 308,772 305,914 13.23%
NOSH 137,061 137,179 136,950 136,778 135,813 135,426 134,764 1.13%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 18.17% 11.77% 11.96% 11.28% 13.45% 13.93% 13.48% -
ROE 15.33% 7.61% 5.28% 2.37% 13.03% 10.43% 6.44% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 243.31 179.82 123.39 56.21 248.99 186.17 118.35 61.61%
EPS 41.25 18.79 13.05 5.68 30.48 23.79 14.63 99.45%
DPS 7.50 0.00 0.00 0.00 6.00 0.00 3.00 84.09%
NAPS 2.69 2.47 2.47 2.40 2.34 2.28 2.27 11.97%
Adjusted Per Share Value based on latest NOSH - 136,778
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 62.90 46.52 31.87 14.50 63.78 47.55 30.08 63.45%
EPS 10.66 4.86 3.37 1.47 7.81 6.08 3.72 101.61%
DPS 1.94 0.00 0.00 0.00 1.54 0.00 0.76 86.67%
NAPS 0.6954 0.639 0.638 0.6191 0.5994 0.5823 0.577 13.23%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.66 1.86 2.02 2.08 2.36 2.03 1.67 -
P/RPS 0.68 1.03 1.64 3.70 0.95 1.09 1.41 -38.47%
P/EPS 4.02 9.90 15.48 36.62 7.74 8.53 11.41 -50.08%
EY 24.85 10.10 6.46 2.73 12.92 11.72 8.76 100.26%
DY 4.52 0.00 0.00 0.00 2.54 0.00 1.80 84.64%
P/NAPS 0.62 0.75 0.82 0.87 1.01 0.89 0.74 -11.11%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 19/08/15 20/05/15 26/02/15 26/11/14 20/08/14 19/05/14 -
Price 1.79 1.72 1.95 2.20 2.25 2.34 1.78 -
P/RPS 0.74 0.96 1.58 3.91 0.90 1.26 1.50 -37.53%
P/EPS 4.34 9.15 14.94 38.73 7.38 9.84 12.17 -49.68%
EY 23.04 10.92 6.69 2.58 13.55 10.17 8.22 98.67%
DY 4.19 0.00 0.00 0.00 2.67 0.00 1.69 83.08%
P/NAPS 0.67 0.70 0.79 0.92 0.96 1.03 0.78 -9.62%

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