[FIAMMA] YoY Annualized Quarter Result on 30-Sep-2010 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- 0.49%
YoY- 41.22%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 292,884 258,450 225,494 200,688 178,191 162,943 121,429 15.78%
PBT 50,146 39,828 40,690 30,252 21,795 22,029 12,552 25.93%
Tax -12,099 -10,106 -10,436 -7,793 -6,038 -4,898 -2,629 28.94%
NP 38,047 29,722 30,254 22,459 15,757 17,131 9,923 25.08%
-
NP to SH 34,694 26,919 27,782 20,482 14,504 15,310 8,994 25.20%
-
Tax Rate 24.13% 25.37% 25.65% 25.76% 27.70% 22.23% 20.94% -
Total Cost 254,837 228,728 195,240 178,229 162,434 145,812 111,506 14.75%
-
Net Worth 281,444 251,859 231,123 189,844 163,737 134,429 120,603 15.15%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 6,575 8,727 8,254 6,485 4,425 2,358 3,941 8.89%
Div Payout % 18.95% 32.42% 29.71% 31.66% 30.51% 15.40% 43.82% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 281,444 251,859 231,123 189,844 163,737 134,429 120,603 15.15%
NOSH 131,516 124,682 117,920 117,915 110,633 78,613 78,825 8.89%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 12.99% 11.50% 13.42% 11.19% 8.84% 10.51% 8.17% -
ROE 12.33% 10.69% 12.02% 10.79% 8.86% 11.39% 7.46% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 222.70 207.29 191.23 170.20 161.06 207.27 154.05 6.32%
EPS 26.38 21.59 23.56 17.37 13.11 20.45 11.41 14.97%
DPS 5.00 7.00 7.00 5.50 4.00 3.00 5.00 0.00%
NAPS 2.14 2.02 1.96 1.61 1.48 1.71 1.53 5.74%
Adjusted Per Share Value based on latest NOSH - 117,823
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 55.24 48.74 42.53 37.85 33.61 30.73 22.90 15.79%
EPS 6.54 5.08 5.24 3.86 2.74 2.89 1.70 25.15%
DPS 1.24 1.65 1.56 1.22 0.83 0.44 0.74 8.97%
NAPS 0.5308 0.475 0.4359 0.358 0.3088 0.2535 0.2275 15.15%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.57 1.18 0.94 0.82 0.63 0.65 0.81 -
P/RPS 0.70 0.57 0.49 0.48 0.39 0.31 0.53 4.74%
P/EPS 5.95 5.47 3.99 4.72 4.81 3.34 7.10 -2.89%
EY 16.80 18.30 25.06 21.18 20.81 29.96 14.09 2.97%
DY 3.18 5.93 7.45 6.71 6.35 4.62 6.17 -10.44%
P/NAPS 0.73 0.58 0.48 0.51 0.43 0.38 0.53 5.47%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 27/11/12 24/11/11 23/11/10 01/12/09 25/11/08 26/11/07 -
Price 1.98 1.18 1.04 0.88 0.65 0.42 0.85 -
P/RPS 0.89 0.57 0.54 0.52 0.40 0.20 0.55 8.34%
P/EPS 7.51 5.47 4.41 5.07 4.96 2.16 7.45 0.13%
EY 13.32 18.30 22.65 19.74 20.17 46.37 13.42 -0.12%
DY 2.53 5.93 6.73 6.25 6.15 7.14 5.88 -13.10%
P/NAPS 0.93 0.58 0.53 0.55 0.44 0.25 0.56 8.81%

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