[FIAMMA] QoQ TTM Result on 31-Dec-2010 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- 13.46%
YoY- 52.86%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 225,494 216,307 208,293 205,232 200,688 196,217 193,911 10.57%
PBT 40,690 38,101 34,514 33,796 30,252 28,730 26,830 31.96%
Tax -10,436 -9,673 -8,667 -8,610 -7,793 -7,715 -7,831 21.07%
NP 30,254 28,428 25,847 25,186 22,459 21,015 18,999 36.32%
-
NP to SH 27,782 26,189 23,916 23,238 20,482 18,881 17,018 38.60%
-
Tax Rate 25.65% 25.39% 25.11% 25.48% 25.76% 26.85% 29.19% -
Total Cost 195,240 187,879 182,446 180,046 178,229 175,202 174,912 7.59%
-
Net Worth 231,014 204,071 203,023 196,774 189,695 184,128 182,770 16.88%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 8,250 6,480 6,480 6,480 6,480 4,714 4,714 45.17%
Div Payout % 29.70% 24.74% 27.10% 27.89% 31.64% 24.97% 27.70% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 231,014 204,071 203,023 196,774 189,695 184,128 182,770 16.88%
NOSH 117,864 117,960 118,036 117,829 117,823 118,031 117,916 -0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.42% 13.14% 12.41% 12.27% 11.19% 10.71% 9.80% -
ROE 12.03% 12.83% 11.78% 11.81% 10.80% 10.25% 9.31% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 191.32 183.37 176.46 174.18 170.33 166.24 164.45 10.60%
EPS 23.57 22.20 20.26 19.72 17.38 16.00 14.43 38.65%
DPS 7.00 5.50 5.50 5.50 5.50 4.00 4.00 45.17%
NAPS 1.96 1.73 1.72 1.67 1.61 1.56 1.55 16.91%
Adjusted Per Share Value based on latest NOSH - 117,829
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 42.53 40.80 39.28 38.71 37.85 37.01 36.57 10.57%
EPS 5.24 4.94 4.51 4.38 3.86 3.56 3.21 38.59%
DPS 1.56 1.22 1.22 1.22 1.22 0.89 0.89 45.32%
NAPS 0.4357 0.3849 0.3829 0.3711 0.3578 0.3473 0.3447 16.88%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.94 1.01 0.88 0.90 0.82 0.80 0.66 -
P/RPS 0.49 0.55 0.50 0.52 0.48 0.48 0.40 14.47%
P/EPS 3.99 4.55 4.34 4.56 4.72 5.00 4.57 -8.64%
EY 25.08 21.98 23.02 21.91 21.20 20.00 21.87 9.55%
DY 7.45 5.45 6.25 6.11 6.71 5.00 6.06 14.74%
P/NAPS 0.48 0.58 0.51 0.54 0.51 0.51 0.43 7.60%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 24/08/11 24/05/11 24/02/11 23/11/10 26/08/10 25/05/10 -
Price 1.04 1.05 0.91 0.92 0.88 0.75 0.67 -
P/RPS 0.54 0.57 0.52 0.53 0.52 0.45 0.41 20.13%
P/EPS 4.41 4.73 4.49 4.66 5.06 4.69 4.64 -3.32%
EY 22.66 21.14 22.27 21.44 19.75 21.33 21.54 3.43%
DY 6.73 5.24 6.04 5.98 6.25 5.33 5.97 8.30%
P/NAPS 0.53 0.61 0.53 0.55 0.55 0.48 0.43 14.94%

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