[FIAMMA] QoQ Quarter Result on 31-Dec-2011 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- -5.04%
YoY- -6.47%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 74,023 70,498 55,852 58,077 63,436 58,510 49,236 31.13%
PBT 9,937 11,945 8,436 9,510 10,184 12,165 8,280 12.89%
Tax -2,502 -3,072 -2,138 -2,394 -2,762 -3,088 -2,052 14.09%
NP 7,435 8,873 6,298 7,116 7,422 9,077 6,228 12.49%
-
NP to SH 6,655 8,185 5,632 6,447 6,789 8,328 5,772 9.92%
-
Tax Rate 25.18% 25.72% 25.34% 25.17% 27.12% 25.38% 24.78% -
Total Cost 66,588 61,625 49,554 50,961 56,014 49,433 43,008 33.72%
-
Net Worth 261,031 240,663 240,673 238,079 231,014 204,071 203,023 18.18%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 9,045 - - - 8,250 - - -
Div Payout % 135.92% - - - 121.53% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 261,031 240,663 240,673 238,079 231,014 204,071 203,023 18.18%
NOSH 129,223 122,164 122,169 117,861 117,864 117,960 118,036 6.20%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.04% 12.59% 11.28% 12.25% 11.70% 15.51% 12.65% -
ROE 2.55% 3.40% 2.34% 2.71% 2.94% 4.08% 2.84% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 57.28 57.71 45.72 49.28 53.82 49.60 41.71 23.47%
EPS 5.15 6.70 4.61 5.47 5.76 7.06 4.89 3.50%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 2.02 1.97 1.97 2.02 1.96 1.73 1.72 11.28%
Adjusted Per Share Value based on latest NOSH - 117,861
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 13.96 13.30 10.53 10.95 11.96 11.03 9.29 31.09%
EPS 1.26 1.54 1.06 1.22 1.28 1.57 1.09 10.11%
DPS 1.71 0.00 0.00 0.00 1.56 0.00 0.00 -
NAPS 0.4923 0.4539 0.4539 0.449 0.4357 0.3849 0.3829 18.18%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.18 1.10 1.10 1.13 0.94 1.01 0.88 -
P/RPS 2.06 1.91 2.41 2.29 1.75 2.04 2.11 -1.58%
P/EPS 22.91 16.42 23.86 20.66 16.32 14.31 18.00 17.39%
EY 4.36 6.09 4.19 4.84 6.13 6.99 5.56 -14.92%
DY 5.93 0.00 0.00 0.00 7.45 0.00 0.00 -
P/NAPS 0.58 0.56 0.56 0.56 0.48 0.58 0.51 8.92%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 29/08/12 15/05/12 22/02/12 24/11/11 24/08/11 24/05/11 -
Price 1.18 1.15 1.11 1.30 1.04 1.05 0.91 -
P/RPS 2.06 1.99 2.43 2.64 1.93 2.12 2.18 -3.69%
P/EPS 22.91 17.16 24.08 23.77 18.06 14.87 18.61 14.82%
EY 4.36 5.83 4.15 4.21 5.54 6.72 5.37 -12.93%
DY 5.93 0.00 0.00 0.00 6.73 0.00 0.00 -
P/NAPS 0.58 0.58 0.56 0.64 0.53 0.61 0.53 6.17%

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