[FIAMMA] YoY Cumulative Quarter Result on 30-Jun-2013 [#3]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 58.48%
YoY- 19.08%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 210,520 246,680 252,122 211,916 184,427 162,058 146,439 6.23%
PBT 19,607 39,850 49,322 36,928 29,891 30,506 22,657 -2.37%
Tax -5,932 -10,820 -14,203 -10,405 -7,604 -7,674 -5,794 0.39%
NP 13,675 29,030 35,119 26,523 22,287 22,832 16,863 -3.42%
-
NP to SH 12,276 25,776 32,218 24,131 20,264 20,993 15,286 -3.58%
-
Tax Rate 30.25% 27.15% 28.80% 28.18% 25.44% 25.16% 25.57% -
Total Cost 196,845 217,650 217,003 185,393 162,140 139,226 129,576 7.21%
-
Net Worth 400,745 338,832 308,772 268,992 242,527 204,033 183,998 13.83%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 400,745 338,832 308,772 268,992 242,527 204,033 183,998 13.83%
NOSH 507,272 137,179 135,426 130,579 123,110 117,938 117,947 27.49%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.50% 11.77% 13.93% 12.52% 12.08% 14.09% 11.52% -
ROE 3.06% 7.61% 10.43% 8.97% 8.36% 10.29% 8.31% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 41.50 179.82 186.17 162.29 149.81 137.41 124.16 -16.67%
EPS 2.42 18.79 23.79 18.48 16.46 17.80 12.96 -24.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 2.47 2.28 2.06 1.97 1.73 1.56 -10.71%
Adjusted Per Share Value based on latest NOSH - 132,303
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 39.70 46.52 47.55 39.97 34.78 30.56 27.62 6.22%
EPS 2.32 4.86 6.08 4.55 3.82 3.96 2.88 -3.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7558 0.639 0.5823 0.5073 0.4574 0.3848 0.347 13.83%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.58 1.86 2.03 1.60 1.10 1.01 0.80 -
P/RPS 1.40 1.03 1.09 0.99 0.73 0.74 0.64 13.92%
P/EPS 23.97 9.90 8.53 8.66 6.68 5.67 6.17 25.35%
EY 4.17 10.10 11.72 11.55 14.96 17.62 16.20 -20.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.89 0.78 0.56 0.58 0.51 6.15%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 19/08/15 20/08/14 21/08/13 29/08/12 24/08/11 26/08/10 -
Price 0.58 1.72 2.34 1.60 1.15 1.05 0.75 -
P/RPS 1.40 0.96 1.26 0.99 0.77 0.76 0.60 15.15%
P/EPS 23.97 9.15 9.84 8.66 6.99 5.90 5.79 26.68%
EY 4.17 10.92 10.17 11.55 14.31 16.95 17.28 -21.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 1.03 0.78 0.58 0.61 0.48 7.23%

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