[FIAMMA] QoQ TTM Result on 31-Dec-2015 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- -9.2%
YoY- 25.68%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 283,813 297,328 295,549 319,323 333,488 332,719 347,648 -12.61%
PBT 34,134 55,172 58,325 67,655 75,415 53,710 60,749 -31.83%
Tax -8,856 -9,935 -10,420 -12,642 -14,823 -14,326 -16,554 -34.02%
NP 25,278 45,237 47,905 55,013 60,592 39,384 44,195 -31.02%
-
NP to SH 23,217 43,038 44,981 51,335 56,538 34,954 39,552 -29.82%
-
Tax Rate 25.94% 18.01% 17.87% 18.69% 19.66% 26.67% 27.25% -
Total Cost 258,535 252,091 247,644 264,310 272,896 293,335 303,453 -10.10%
-
Net Worth 416,246 389,189 355,605 369,286 369,418 339,528 338,594 14.71%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 7,614 10,299 10,299 10,299 10,299 8,206 8,206 -4.85%
Div Payout % 32.80% 23.93% 22.90% 20.06% 18.22% 23.48% 20.75% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 416,246 389,189 355,605 369,286 369,418 339,528 338,594 14.71%
NOSH 507,618 492,644 147,554 135,767 137,330 137,460 137,082 138.78%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.91% 15.21% 16.21% 17.23% 18.17% 11.84% 12.71% -
ROE 5.58% 11.06% 12.65% 13.90% 15.30% 10.29% 11.68% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 55.91 60.35 200.30 235.20 242.84 242.05 253.60 -63.40%
EPS 4.57 8.74 30.48 37.81 41.17 25.43 28.85 -70.62%
DPS 1.50 2.09 6.98 7.50 7.50 6.00 6.00 -60.21%
NAPS 0.82 0.79 2.41 2.72 2.69 2.47 2.47 -51.95%
Adjusted Per Share Value based on latest NOSH - 135,767
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 53.53 56.08 55.74 60.22 62.90 62.75 65.57 -12.61%
EPS 4.38 8.12 8.48 9.68 10.66 6.59 7.46 -29.81%
DPS 1.44 1.94 1.94 1.94 1.94 1.55 1.55 -4.77%
NAPS 0.785 0.734 0.6707 0.6965 0.6967 0.6403 0.6386 14.70%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.58 0.58 2.05 1.70 1.66 1.86 2.02 -
P/RPS 1.04 0.96 1.02 0.72 0.68 0.77 0.80 19.05%
P/EPS 12.68 6.64 6.72 4.50 4.03 7.31 7.00 48.43%
EY 7.89 15.06 14.87 22.24 24.80 13.67 14.28 -32.59%
DY 2.59 3.60 3.41 4.41 4.52 3.23 2.97 -8.70%
P/NAPS 0.71 0.73 0.85 0.63 0.62 0.75 0.82 -9.13%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 25/08/16 25/05/16 23/02/16 25/11/15 19/08/15 20/05/15 -
Price 0.565 0.58 0.60 2.41 1.79 1.72 1.95 -
P/RPS 1.01 0.96 0.30 1.02 0.74 0.71 0.77 19.76%
P/EPS 12.35 6.64 1.97 6.37 4.35 6.76 6.76 49.28%
EY 8.10 15.06 50.81 15.69 23.00 14.78 14.80 -33.01%
DY 2.65 3.60 11.63 3.11 4.19 3.49 3.08 -9.51%
P/NAPS 0.69 0.73 0.25 0.89 0.67 0.70 0.79 -8.60%

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