[FIAMMA] YoY Annualized Quarter Result on 30-Sep-2012 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- -0.37%
YoY- -3.11%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 333,488 338,161 292,884 258,450 225,494 200,688 178,191 11.00%
PBT 75,415 63,182 50,146 39,828 40,690 30,252 21,795 22.97%
Tax -14,823 -17,709 -12,099 -10,106 -10,436 -7,793 -6,038 16.13%
NP 60,592 45,473 38,047 29,722 30,254 22,459 15,757 25.15%
-
NP to SH 56,538 41,396 34,694 26,919 27,782 20,482 14,504 25.43%
-
Tax Rate 19.66% 28.03% 24.13% 25.37% 25.65% 25.76% 27.70% -
Total Cost 272,896 292,688 254,837 228,728 195,240 178,229 162,434 9.02%
-
Net Worth 368,696 317,803 281,444 251,859 231,123 189,844 163,737 14.47%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 10,279 8,148 6,575 8,727 8,254 6,485 4,425 15.07%
Div Payout % 18.18% 19.69% 18.95% 32.42% 29.71% 31.66% 30.51% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 368,696 317,803 281,444 251,859 231,123 189,844 163,737 14.47%
NOSH 137,061 135,813 131,516 124,682 117,920 117,915 110,633 3.63%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 18.17% 13.45% 12.99% 11.50% 13.42% 11.19% 8.84% -
ROE 15.33% 13.03% 12.33% 10.69% 12.02% 10.79% 8.86% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 243.31 248.99 222.70 207.29 191.23 170.20 161.06 7.11%
EPS 41.25 30.48 26.38 21.59 23.56 17.37 13.11 21.04%
DPS 7.50 6.00 5.00 7.00 7.00 5.50 4.00 11.03%
NAPS 2.69 2.34 2.14 2.02 1.96 1.61 1.48 10.46%
Adjusted Per Share Value based on latest NOSH - 129,223
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 62.90 63.78 55.24 48.74 42.53 37.85 33.61 11.00%
EPS 10.66 7.81 6.54 5.08 5.24 3.86 2.74 25.39%
DPS 1.94 1.54 1.24 1.65 1.56 1.22 0.83 15.19%
NAPS 0.6954 0.5994 0.5308 0.475 0.4359 0.358 0.3088 14.48%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.66 2.36 1.57 1.18 0.94 0.82 0.63 -
P/RPS 0.68 0.95 0.70 0.57 0.49 0.48 0.39 9.70%
P/EPS 4.02 7.74 5.95 5.47 3.99 4.72 4.81 -2.94%
EY 24.85 12.92 16.80 18.30 25.06 21.18 20.81 2.99%
DY 4.52 2.54 3.18 5.93 7.45 6.71 6.35 -5.50%
P/NAPS 0.62 1.01 0.73 0.58 0.48 0.51 0.43 6.28%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 26/11/13 27/11/12 24/11/11 23/11/10 01/12/09 -
Price 1.79 2.25 1.98 1.18 1.04 0.88 0.65 -
P/RPS 0.74 0.90 0.89 0.57 0.54 0.52 0.40 10.79%
P/EPS 4.34 7.38 7.51 5.47 4.41 5.07 4.96 -2.19%
EY 23.04 13.55 13.32 18.30 22.65 19.74 20.17 2.24%
DY 4.19 2.67 2.53 5.93 6.73 6.25 6.15 -6.19%
P/NAPS 0.67 0.96 0.93 0.58 0.53 0.55 0.44 7.25%

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