[FIAMMA] YoY Annualized Quarter Result on 30-Sep-2007 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 6.48%
YoY- 182.56%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 200,688 178,191 162,943 121,429 91,963 100,588 152,633 4.66%
PBT 30,252 21,795 22,029 12,552 4,124 -2,589 -583 -
Tax -7,793 -6,038 -4,898 -2,629 -988 11 -1,206 36.45%
NP 22,459 15,757 17,131 9,923 3,136 -2,578 -1,789 -
-
NP to SH 20,482 14,504 15,310 8,994 3,183 -1,653 -1,789 -
-
Tax Rate 25.76% 27.70% 22.23% 20.94% 23.96% - - -
Total Cost 178,229 162,434 145,812 111,506 88,827 103,166 154,422 2.41%
-
Net Worth 189,844 163,737 134,429 120,603 108,586 114,767 117,269 8.35%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 6,485 4,425 2,358 3,941 1,657 1,284 1,283 30.98%
Div Payout % 31.66% 30.51% 15.40% 43.82% 52.08% 0.00% 0.00% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 189,844 163,737 134,429 120,603 108,586 114,767 117,269 8.35%
NOSH 117,915 110,633 78,613 78,825 82,890 85,647 85,598 5.48%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 11.19% 8.84% 10.51% 8.17% 3.41% -2.56% -1.17% -
ROE 10.79% 8.86% 11.39% 7.46% 2.93% -1.44% -1.53% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 170.20 161.06 207.27 154.05 110.94 117.44 178.31 -0.77%
EPS 17.37 13.11 20.45 11.41 3.84 -1.93 -2.09 -
DPS 5.50 4.00 3.00 5.00 2.00 1.50 1.50 24.16%
NAPS 1.61 1.48 1.71 1.53 1.31 1.34 1.37 2.72%
Adjusted Per Share Value based on latest NOSH - 78,668
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 37.85 33.61 30.73 22.90 17.34 18.97 28.79 4.66%
EPS 3.86 2.74 2.89 1.70 0.60 -0.31 -0.34 -
DPS 1.22 0.83 0.44 0.74 0.31 0.24 0.24 31.11%
NAPS 0.358 0.3088 0.2535 0.2275 0.2048 0.2165 0.2212 8.35%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.82 0.63 0.65 0.81 0.75 0.75 1.05 -
P/RPS 0.48 0.39 0.31 0.53 0.68 0.64 0.59 -3.37%
P/EPS 4.72 4.81 3.34 7.10 19.53 -38.86 -50.24 -
EY 21.18 20.81 29.96 14.09 5.12 -2.57 -1.99 -
DY 6.71 6.35 4.62 6.17 2.67 2.00 1.43 29.37%
P/NAPS 0.51 0.43 0.38 0.53 0.57 0.56 0.77 -6.63%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 01/12/09 25/11/08 26/11/07 23/11/06 29/11/05 23/11/04 -
Price 0.88 0.65 0.42 0.85 0.76 0.80 0.96 -
P/RPS 0.52 0.40 0.20 0.55 0.69 0.68 0.54 -0.62%
P/EPS 5.07 4.96 2.16 7.45 19.79 -41.45 -45.93 -
EY 19.74 20.17 46.37 13.42 5.05 -2.41 -2.18 -
DY 6.25 6.15 7.14 5.88 2.63 1.87 1.56 26.01%
P/NAPS 0.55 0.44 0.25 0.56 0.58 0.60 0.70 -3.93%

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