[FIAMMA] QoQ TTM Result on 30-Sep-2011 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- 6.08%
YoY- 35.64%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 247,863 235,875 229,259 225,494 216,307 208,293 205,232 13.42%
PBT 40,075 40,295 40,139 40,690 38,101 34,514 33,796 12.04%
Tax -10,366 -10,382 -10,296 -10,436 -9,673 -8,667 -8,610 13.18%
NP 29,709 29,913 29,843 30,254 28,428 25,847 25,186 11.65%
-
NP to SH 27,053 27,196 27,336 27,782 26,189 23,916 23,238 10.67%
-
Tax Rate 25.87% 25.76% 25.65% 25.65% 25.39% 25.11% 25.48% -
Total Cost 218,154 205,962 199,416 195,240 187,879 182,446 180,046 13.66%
-
Net Worth 240,663 240,673 238,079 231,014 204,071 203,023 196,774 14.37%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 8,250 8,250 8,250 8,250 6,480 6,480 6,480 17.48%
Div Payout % 30.50% 30.34% 30.18% 29.70% 24.74% 27.10% 27.89% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 240,663 240,673 238,079 231,014 204,071 203,023 196,774 14.37%
NOSH 122,164 122,169 117,861 117,864 117,960 118,036 117,829 2.44%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 11.99% 12.68% 13.02% 13.42% 13.14% 12.41% 12.27% -
ROE 11.24% 11.30% 11.48% 12.03% 12.83% 11.78% 11.81% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 202.89 193.07 194.52 191.32 183.37 176.46 174.18 10.71%
EPS 22.14 22.26 23.19 23.57 22.20 20.26 19.72 8.03%
DPS 6.75 6.75 7.00 7.00 5.50 5.50 5.50 14.64%
NAPS 1.97 1.97 2.02 1.96 1.73 1.72 1.67 11.65%
Adjusted Per Share Value based on latest NOSH - 117,864
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 46.75 44.49 43.24 42.53 40.80 39.28 38.71 13.41%
EPS 5.10 5.13 5.16 5.24 4.94 4.51 4.38 10.68%
DPS 1.56 1.56 1.56 1.56 1.22 1.22 1.22 17.82%
NAPS 0.4539 0.4539 0.449 0.4357 0.3849 0.3829 0.3711 14.38%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.10 1.10 1.13 0.94 1.01 0.88 0.90 -
P/RPS 0.54 0.57 0.58 0.49 0.55 0.50 0.52 2.55%
P/EPS 4.97 4.94 4.87 3.99 4.55 4.34 4.56 5.91%
EY 20.13 20.24 20.53 25.08 21.98 23.02 21.91 -5.49%
DY 6.14 6.14 6.19 7.45 5.45 6.25 6.11 0.32%
P/NAPS 0.56 0.56 0.56 0.48 0.58 0.51 0.54 2.45%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 15/05/12 22/02/12 24/11/11 24/08/11 24/05/11 24/02/11 -
Price 1.15 1.11 1.30 1.04 1.05 0.91 0.92 -
P/RPS 0.57 0.57 0.67 0.54 0.57 0.52 0.53 4.97%
P/EPS 5.19 4.99 5.61 4.41 4.73 4.49 4.66 7.45%
EY 19.26 20.05 17.84 22.66 21.14 22.27 21.44 -6.90%
DY 5.87 6.08 5.38 6.73 5.24 6.04 5.98 -1.23%
P/NAPS 0.58 0.56 0.64 0.53 0.61 0.53 0.55 3.60%

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