[FIAMMA] QoQ TTM Result on 31-Mar-2013 [#2]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 5.55%
YoY- 10.56%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 298,015 292,884 285,939 280,767 272,994 258,450 247,863 13.03%
PBT 51,655 50,146 46,865 44,355 41,936 39,828 40,075 18.38%
Tax -12,886 -12,099 -12,907 -11,380 -10,676 -10,106 -10,366 15.56%
NP 38,769 38,047 33,958 32,975 31,260 29,722 29,709 19.35%
-
NP to SH 35,011 34,694 30,786 30,067 28,485 26,919 27,053 18.70%
-
Tax Rate 24.95% 24.13% 27.54% 25.66% 25.46% 25.37% 25.87% -
Total Cost 259,246 254,837 251,981 247,792 241,734 228,728 218,154 12.15%
-
Net Worth 296,924 283,268 272,544 275,561 268,823 261,031 240,663 14.98%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 10,517 10,517 12,945 12,945 9,045 9,045 8,250 17.51%
Div Payout % 30.04% 30.32% 42.05% 43.05% 31.76% 33.60% 30.50% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 296,924 283,268 272,544 275,561 268,823 261,031 240,663 14.98%
NOSH 134,354 132,368 132,303 129,981 129,241 129,223 122,164 6.52%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.01% 12.99% 11.88% 11.74% 11.45% 11.50% 11.99% -
ROE 11.79% 12.25% 11.30% 10.91% 10.60% 10.31% 11.24% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 221.81 221.26 216.12 216.00 211.23 200.00 202.89 6.10%
EPS 26.06 26.21 23.27 23.13 22.04 20.83 22.14 11.44%
DPS 7.83 7.95 9.78 9.96 7.00 7.00 6.75 10.37%
NAPS 2.21 2.14 2.06 2.12 2.08 2.02 1.97 7.94%
Adjusted Per Share Value based on latest NOSH - 129,981
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 56.21 55.24 53.93 52.95 51.49 48.74 46.75 13.03%
EPS 6.60 6.54 5.81 5.67 5.37 5.08 5.10 18.69%
DPS 1.98 1.98 2.44 2.44 1.71 1.71 1.56 17.17%
NAPS 0.56 0.5342 0.514 0.5197 0.507 0.4923 0.4539 14.98%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.83 1.57 1.60 1.13 1.16 1.18 1.10 -
P/RPS 0.83 0.71 0.74 0.52 0.55 0.59 0.54 33.08%
P/EPS 7.02 5.99 6.88 4.89 5.26 5.66 4.97 25.80%
EY 14.24 16.69 14.54 20.47 19.00 17.65 20.13 -20.55%
DY 4.28 5.06 6.12 8.81 6.03 5.93 6.14 -21.33%
P/NAPS 0.83 0.73 0.78 0.53 0.56 0.58 0.56 29.90%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 26/11/13 21/08/13 16/05/13 20/02/13 27/11/12 29/08/12 -
Price 1.78 1.98 1.60 1.24 1.20 1.18 1.15 -
P/RPS 0.80 0.89 0.74 0.57 0.57 0.59 0.57 25.27%
P/EPS 6.83 7.55 6.88 5.36 5.44 5.66 5.19 20.02%
EY 14.64 13.24 14.54 18.65 18.37 17.65 19.26 -16.66%
DY 4.40 4.01 6.12 8.03 5.83 5.93 5.87 -17.43%
P/NAPS 0.81 0.93 0.78 0.58 0.58 0.58 0.58 24.86%

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