[FIAMMA] QoQ Quarter Result on 31-Mar-2013 [#2]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -9.97%
YoY- 28.09%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 77,752 80,968 75,670 63,625 72,621 74,023 70,498 6.72%
PBT 13,127 13,218 14,455 10,855 11,618 9,937 11,945 6.47%
Tax -3,751 -1,694 -4,599 -2,842 -2,964 -2,502 -3,072 14.19%
NP 9,376 11,524 9,856 8,013 8,654 7,435 8,873 3.73%
-
NP to SH 8,330 10,563 8,904 7,214 8,013 6,655 8,185 1.17%
-
Tax Rate 28.57% 12.82% 31.82% 26.18% 25.51% 25.18% 25.72% -
Total Cost 68,376 69,444 65,814 55,612 63,967 66,588 61,625 7.15%
-
Net Worth 296,924 283,268 272,544 275,561 268,823 261,031 240,663 14.98%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 6,618 - 3,899 - 9,045 - -
Div Payout % - 62.66% - 54.05% - 135.92% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 296,924 283,268 272,544 275,561 268,823 261,031 240,663 14.98%
NOSH 134,354 132,368 132,303 129,981 129,241 129,223 122,164 6.52%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.06% 14.23% 13.02% 12.59% 11.92% 10.04% 12.59% -
ROE 2.81% 3.73% 3.27% 2.62% 2.98% 2.55% 3.40% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 57.87 61.17 57.19 48.95 56.19 57.28 57.71 0.18%
EPS 6.20 7.98 6.73 5.55 6.20 5.15 6.70 -5.02%
DPS 0.00 5.00 0.00 3.00 0.00 7.00 0.00 -
NAPS 2.21 2.14 2.06 2.12 2.08 2.02 1.97 7.94%
Adjusted Per Share Value based on latest NOSH - 129,981
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.66 15.27 14.27 12.00 13.70 13.96 13.30 6.68%
EPS 1.57 1.99 1.68 1.36 1.51 1.26 1.54 1.29%
DPS 0.00 1.25 0.00 0.74 0.00 1.71 0.00 -
NAPS 0.56 0.5342 0.514 0.5197 0.507 0.4923 0.4539 14.98%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.83 1.57 1.60 1.13 1.16 1.18 1.10 -
P/RPS 3.16 2.57 2.80 2.31 2.06 2.06 1.91 39.75%
P/EPS 29.52 19.67 23.77 20.36 18.71 22.91 16.42 47.69%
EY 3.39 5.08 4.21 4.91 5.34 4.36 6.09 -32.25%
DY 0.00 3.18 0.00 2.65 0.00 5.93 0.00 -
P/NAPS 0.83 0.73 0.78 0.53 0.56 0.58 0.56 29.90%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 26/11/13 21/08/13 16/05/13 20/02/13 27/11/12 29/08/12 -
Price 1.78 1.98 1.60 1.24 1.20 1.18 1.15 -
P/RPS 3.08 3.24 2.80 2.53 2.14 2.06 1.99 33.69%
P/EPS 28.71 24.81 23.77 22.34 19.35 22.91 17.16 40.80%
EY 3.48 4.03 4.21 4.48 5.17 4.36 5.83 -29.03%
DY 0.00 2.53 0.00 2.42 0.00 5.93 0.00 -
P/NAPS 0.81 0.93 0.78 0.58 0.58 0.58 0.58 24.86%

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