[FIAMMA] QoQ TTM Result on 31-Mar-2010 [#2]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- 11.95%
YoY- 7.44%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 205,232 200,688 196,217 193,911 188,012 178,191 176,200 10.67%
PBT 33,796 30,252 28,730 26,830 23,911 21,795 23,532 27.20%
Tax -8,610 -7,793 -7,715 -7,831 -6,992 -6,038 -5,833 29.54%
NP 25,186 22,459 21,015 18,999 16,919 15,757 17,699 26.43%
-
NP to SH 23,238 20,482 18,881 17,018 15,202 14,504 16,709 24.51%
-
Tax Rate 25.48% 25.76% 26.85% 29.19% 29.24% 27.70% 24.79% -
Total Cost 180,046 178,229 175,202 174,912 171,093 162,434 158,501 8.84%
-
Net Worth 196,774 189,695 184,128 182,770 177,973 174,445 170,741 9.89%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 6,480 6,480 4,714 4,714 4,714 4,714 2,359 95.77%
Div Payout % 27.89% 31.64% 24.97% 27.70% 31.01% 32.51% 14.12% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 196,774 189,695 184,128 182,770 177,973 174,445 170,741 9.89%
NOSH 117,829 117,823 118,031 117,916 117,863 117,868 117,752 0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.27% 11.19% 10.71% 9.80% 9.00% 8.84% 10.04% -
ROE 11.81% 10.80% 10.25% 9.31% 8.54% 8.31% 9.79% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 174.18 170.33 166.24 164.45 159.52 151.18 149.64 10.62%
EPS 19.72 17.38 16.00 14.43 12.90 12.31 14.19 24.45%
DPS 5.50 5.50 4.00 4.00 4.00 4.00 2.00 95.92%
NAPS 1.67 1.61 1.56 1.55 1.51 1.48 1.45 9.84%
Adjusted Per Share Value based on latest NOSH - 117,916
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 38.71 37.85 37.01 36.57 35.46 33.61 33.23 10.68%
EPS 4.38 3.86 3.56 3.21 2.87 2.74 3.15 24.50%
DPS 1.22 1.22 0.89 0.89 0.89 0.89 0.44 96.99%
NAPS 0.3711 0.3578 0.3473 0.3447 0.3357 0.329 0.322 9.89%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.90 0.82 0.80 0.66 0.85 0.63 0.60 -
P/RPS 0.52 0.48 0.48 0.40 0.53 0.42 0.40 19.05%
P/EPS 4.56 4.72 5.00 4.57 6.59 5.12 4.23 5.12%
EY 21.91 21.20 20.00 21.87 15.17 19.53 23.65 -4.95%
DY 6.11 6.71 5.00 6.06 4.71 6.35 3.34 49.41%
P/NAPS 0.54 0.51 0.51 0.43 0.56 0.43 0.41 20.09%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 23/11/10 26/08/10 25/05/10 25/02/10 01/12/09 27/08/09 -
Price 0.92 0.88 0.75 0.67 0.72 0.65 0.64 -
P/RPS 0.53 0.52 0.45 0.41 0.45 0.43 0.43 14.91%
P/EPS 4.66 5.06 4.69 4.64 5.58 5.28 4.51 2.19%
EY 21.44 19.75 21.33 21.54 17.91 18.93 22.17 -2.20%
DY 5.98 6.25 5.33 5.97 5.56 6.15 3.13 53.78%
P/NAPS 0.55 0.55 0.48 0.43 0.48 0.44 0.44 15.99%

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