[FIAMMA] QoQ TTM Result on 31-Mar-2008 [#2]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- 10.47%
YoY- 103.14%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 166,933 162,943 151,749 144,243 132,730 121,429 108,805 32.85%
PBT 22,129 22,029 18,244 17,073 14,807 12,552 10,209 67.09%
Tax -4,863 -4,898 -4,167 -3,773 -2,949 -2,629 -1,698 101.02%
NP 17,266 17,131 14,077 13,300 11,858 9,923 8,511 59.91%
-
NP to SH 15,701 15,310 12,169 11,766 10,651 8,994 7,876 58.06%
-
Tax Rate 21.98% 22.23% 22.84% 22.10% 19.92% 20.94% 16.63% -
Total Cost 149,667 145,812 137,672 130,943 120,872 111,506 100,294 30.42%
-
Net Worth 125,296 78,644 125,654 126,701 123,334 120,363 118,018 4.05%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,359 2,359 3,933 3,933 3,933 3,933 1,712 23.70%
Div Payout % 15.03% 15.41% 32.32% 33.43% 36.93% 43.73% 21.74% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 125,296 78,644 125,654 126,701 123,334 120,363 118,018 4.05%
NOSH 88,863 78,644 78,534 78,696 78,556 78,668 78,679 8.41%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.34% 10.51% 9.28% 9.22% 8.93% 8.17% 7.82% -
ROE 12.53% 19.47% 9.68% 9.29% 8.64% 7.47% 6.67% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 187.85 207.19 193.23 183.29 168.96 154.36 138.29 22.53%
EPS 17.67 19.47 15.50 14.95 13.56 11.43 10.01 45.80%
DPS 2.66 3.00 5.00 5.00 5.00 5.00 2.18 14.11%
NAPS 1.41 1.00 1.60 1.61 1.57 1.53 1.50 -4.02%
Adjusted Per Share Value based on latest NOSH - 78,696
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 31.48 30.73 28.62 27.20 25.03 22.90 20.52 32.84%
EPS 2.96 2.89 2.30 2.22 2.01 1.70 1.49 57.70%
DPS 0.44 0.44 0.74 0.74 0.74 0.74 0.32 23.53%
NAPS 0.2363 0.1483 0.237 0.239 0.2326 0.227 0.2226 4.04%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.54 0.65 0.60 0.77 0.75 0.81 1.09 -
P/RPS 0.29 0.31 0.31 0.42 0.44 0.52 0.79 -48.57%
P/EPS 3.06 3.34 3.87 5.15 5.53 7.08 10.89 -56.93%
EY 32.72 29.95 25.83 19.42 18.08 14.11 9.18 132.43%
DY 4.92 4.62 8.33 6.49 6.67 6.17 2.00 81.73%
P/NAPS 0.38 0.65 0.38 0.48 0.48 0.53 0.73 -35.16%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 25/11/08 26/08/08 22/05/08 28/02/08 26/11/07 23/08/07 -
Price 0.60 0.42 0.67 0.74 0.74 0.85 0.82 -
P/RPS 0.32 0.20 0.35 0.40 0.44 0.55 0.59 -33.36%
P/EPS 3.40 2.16 4.32 4.95 5.46 7.43 8.19 -44.20%
EY 29.45 46.35 23.13 20.20 18.32 13.45 12.21 79.37%
DY 4.43 7.14 7.46 6.76 6.76 5.88 2.65 40.63%
P/NAPS 0.43 0.42 0.42 0.46 0.47 0.56 0.55 -15.07%

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