[FIAMMA] QoQ TTM Result on 30-Sep-2013 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 12.69%
YoY- 28.88%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 333,090 316,127 298,015 292,884 285,939 280,767 272,994 14.22%
PBT 62,540 57,949 51,655 50,146 46,865 44,355 41,936 30.62%
Tax -15,897 -15,075 -12,886 -12,099 -12,907 -11,380 -10,676 30.49%
NP 46,643 42,874 38,769 38,047 33,958 32,975 31,260 30.67%
-
NP to SH 42,791 39,193 35,011 34,694 30,786 30,067 28,485 31.26%
-
Tax Rate 25.42% 26.01% 24.95% 24.13% 27.54% 25.66% 25.46% -
Total Cost 286,447 273,253 259,246 254,837 251,981 247,792 241,734 12.01%
-
Net Worth 311,866 306,962 296,924 283,268 272,544 275,561 268,823 10.43%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 10,675 10,675 10,517 10,517 12,945 12,945 9,045 11.71%
Div Payout % 24.95% 27.24% 30.04% 30.32% 42.05% 43.05% 31.76% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 311,866 306,962 296,924 283,268 272,544 275,561 268,823 10.43%
NOSH 136,783 135,225 134,354 132,368 132,303 129,981 129,241 3.86%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 14.00% 13.56% 13.01% 12.99% 11.88% 11.74% 11.45% -
ROE 13.72% 12.77% 11.79% 12.25% 11.30% 10.91% 10.60% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 243.52 233.78 221.81 221.26 216.12 216.00 211.23 9.97%
EPS 31.28 28.98 26.06 26.21 23.27 23.13 22.04 26.37%
DPS 7.80 7.89 7.83 7.95 9.78 9.96 7.00 7.50%
NAPS 2.28 2.27 2.21 2.14 2.06 2.12 2.08 6.32%
Adjusted Per Share Value based on latest NOSH - 132,368
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 62.82 59.62 56.21 55.24 53.93 52.95 51.49 14.21%
EPS 8.07 7.39 6.60 6.54 5.81 5.67 5.37 31.29%
DPS 2.01 2.01 1.98 1.98 2.44 2.44 1.71 11.41%
NAPS 0.5882 0.5789 0.56 0.5342 0.514 0.5197 0.507 10.44%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.03 1.67 1.83 1.57 1.60 1.13 1.16 -
P/RPS 0.83 0.71 0.83 0.71 0.74 0.52 0.55 31.66%
P/EPS 6.49 5.76 7.02 5.99 6.88 4.89 5.26 15.08%
EY 15.41 17.36 14.24 16.69 14.54 20.47 19.00 -13.06%
DY 3.84 4.73 4.28 5.06 6.12 8.81 6.03 -26.04%
P/NAPS 0.89 0.74 0.83 0.73 0.78 0.53 0.56 36.30%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 19/05/14 19/02/14 26/11/13 21/08/13 16/05/13 20/02/13 -
Price 2.34 1.78 1.78 1.98 1.60 1.24 1.20 -
P/RPS 0.96 0.76 0.80 0.89 0.74 0.57 0.57 41.69%
P/EPS 7.48 6.14 6.83 7.55 6.88 5.36 5.44 23.72%
EY 13.37 16.28 14.64 13.24 14.54 18.65 18.37 -19.13%
DY 3.34 4.44 4.40 4.01 6.12 8.03 5.83 -31.09%
P/NAPS 1.03 0.78 0.81 0.93 0.78 0.58 0.58 46.80%

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