[FIAMMA] QoQ 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- 32.66%
YoY- 66.62%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 63,436 58,510 49,236 54,312 54,249 50,496 46,175 23.55%
PBT 10,184 12,165 8,280 10,061 7,595 8,578 7,562 21.92%
Tax -2,762 -3,088 -2,052 -2,534 -1,999 -2,082 -1,995 24.19%
NP 7,422 9,077 6,228 7,527 5,596 6,496 5,567 21.11%
-
NP to SH 6,789 8,328 5,772 6,893 5,196 6,055 5,094 21.08%
-
Tax Rate 27.12% 25.38% 24.78% 25.19% 26.32% 24.27% 26.38% -
Total Cost 56,014 49,433 43,008 46,785 48,653 44,000 40,608 23.89%
-
Net Worth 231,014 204,071 203,023 196,774 189,695 184,128 182,770 16.88%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 8,250 - - - 6,480 - - -
Div Payout % 121.53% - - - 124.72% - - -
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 231,014 204,071 203,023 196,774 189,695 184,128 182,770 16.88%
NOSH 117,864 117,960 118,036 117,829 117,823 118,031 117,916 -0.02%
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 11.70% 15.51% 12.65% 13.86% 10.32% 12.86% 12.06% -
ROE 2.94% 4.08% 2.84% 3.50% 2.74% 3.29% 2.79% -
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 53.82 49.60 41.71 46.09 46.04 42.78 39.16 23.59%
EPS 5.76 7.06 4.89 5.85 4.41 5.13 4.32 21.12%
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 11.96 11.03 9.29 10.24 10.23 9.52 8.71 23.51%
EPS 1.28 1.57 1.09 1.30 0.98 1.14 0.96 21.12%
DPS 1.56 0.00 0.00 0.00 1.22 0.00 0.00 -
NAPS 0.4357 0.3849 0.3829 0.3711 0.3578 0.3473 0.3447 16.88%
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 1.75 2.04 2.11 1.95 1.78 1.87 1.69 2.35%
P/EPS 16.32 14.31 18.00 15.38 18.59 15.59 15.28 4.48%
EY 6.13 6.99 5.56 6.50 5.38 6.41 6.55 -4.31%
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 1.93 2.12 2.18 2.00 1.91 1.75 1.71 8.39%
P/EPS 18.06 14.87 18.61 15.73 19.95 14.62 15.51 10.67%
EY 5.54 6.72 5.37 6.36 5.01 6.84 6.45 -9.63%
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