[FIAMMA] QoQ Quarter Result on 31-Dec-2013 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -21.14%
YoY- 3.96%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 86,039 92,633 81,737 77,752 80,968 75,670 63,625 22.26%
PBT 13,860 19,046 17,149 13,127 13,218 14,455 10,855 17.67%
Tax -3,506 -5,421 -5,031 -3,751 -1,694 -4,599 -2,842 15.01%
NP 10,354 13,625 12,118 9,376 11,524 9,856 8,013 18.61%
-
NP to SH 9,178 12,502 11,386 8,330 10,563 8,904 7,214 17.39%
-
Tax Rate 25.30% 28.46% 29.34% 28.57% 12.82% 31.82% 26.18% -
Total Cost 75,685 79,008 69,619 68,376 69,444 65,814 55,612 22.78%
-
Net Worth 320,067 311,866 306,962 296,924 283,268 272,544 275,561 10.48%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 8,206 - 4,056 - 6,618 - 3,899 64.15%
Div Payout % 89.42% - 35.63% - 62.66% - 54.05% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 320,067 311,866 306,962 296,924 283,268 272,544 275,561 10.48%
NOSH 136,780 136,783 135,225 134,354 132,368 132,303 129,981 3.45%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.03% 14.71% 14.83% 12.06% 14.23% 13.02% 12.59% -
ROE 2.87% 4.01% 3.71% 2.81% 3.73% 3.27% 2.62% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 62.90 67.72 60.44 57.87 61.17 57.19 48.95 18.17%
EPS 6.71 9.14 8.42 6.20 7.98 6.73 5.55 13.47%
DPS 6.00 0.00 3.00 0.00 5.00 0.00 3.00 58.67%
NAPS 2.34 2.28 2.27 2.21 2.14 2.06 2.12 6.79%
Adjusted Per Share Value based on latest NOSH - 134,354
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 16.23 17.47 15.42 14.66 15.27 14.27 12.00 22.27%
EPS 1.73 2.36 2.15 1.57 1.99 1.68 1.36 17.38%
DPS 1.55 0.00 0.77 0.00 1.25 0.00 0.74 63.63%
NAPS 0.6036 0.5882 0.5789 0.56 0.5342 0.514 0.5197 10.48%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.36 2.03 1.67 1.83 1.57 1.60 1.13 -
P/RPS 3.75 3.00 2.76 3.16 2.57 2.80 2.31 38.08%
P/EPS 35.17 22.21 19.83 29.52 19.67 23.77 20.36 43.91%
EY 2.84 4.50 5.04 3.39 5.08 4.21 4.91 -30.55%
DY 2.54 0.00 1.80 0.00 3.18 0.00 2.65 -2.78%
P/NAPS 1.01 0.89 0.74 0.83 0.73 0.78 0.53 53.64%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 20/08/14 19/05/14 19/02/14 26/11/13 21/08/13 16/05/13 -
Price 2.25 2.34 1.78 1.78 1.98 1.60 1.24 -
P/RPS 3.58 3.46 2.94 3.08 3.24 2.80 2.53 26.01%
P/EPS 33.53 25.60 21.14 28.71 24.81 23.77 22.34 31.05%
EY 2.98 3.91 4.73 3.48 4.03 4.21 4.48 -23.78%
DY 2.67 0.00 1.69 0.00 2.53 0.00 2.42 6.76%
P/NAPS 0.96 1.03 0.78 0.81 0.93 0.78 0.58 39.88%

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