[FIAMMA] YoY Quarter Result on 30-Jun-2009 [#3]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 27.88%
YoY- 26.19%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 70,498 58,510 50,496 48,190 41,972 34,466 22,321 21.10%
PBT 11,945 12,165 8,578 6,678 5,222 4,051 1,036 50.24%
Tax -3,072 -3,088 -2,082 -2,198 -1,284 -890 -171 61.76%
NP 8,873 9,077 6,496 4,480 3,938 3,161 865 47.35%
-
NP to SH 8,185 8,328 6,055 4,192 3,322 2,919 835 46.24%
-
Tax Rate 25.72% 25.38% 24.27% 32.91% 24.59% 21.97% 16.51% -
Total Cost 61,625 49,433 44,000 43,710 38,034 31,305 21,456 19.20%
-
Net Worth 240,663 204,071 184,128 170,741 125,654 118,018 111,617 13.64%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 240,663 204,071 184,128 170,741 125,654 118,018 111,617 13.64%
NOSH 122,164 117,960 118,031 117,752 78,534 78,679 85,204 6.18%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.59% 15.51% 12.86% 9.30% 9.38% 9.17% 3.88% -
ROE 3.40% 4.08% 3.29% 2.46% 2.64% 2.47% 0.75% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 57.71 49.60 42.78 40.92 53.44 43.81 26.20 14.05%
EPS 6.70 7.06 5.13 3.56 4.23 3.71 0.98 37.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.73 1.56 1.45 1.60 1.50 1.31 7.03%
Adjusted Per Share Value based on latest NOSH - 117,752
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 13.30 11.03 9.52 9.09 7.92 6.50 4.21 21.11%
EPS 1.54 1.57 1.14 0.79 0.63 0.55 0.16 45.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4539 0.3849 0.3473 0.322 0.237 0.2226 0.2105 13.64%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.10 1.01 0.80 0.60 0.60 1.09 0.90 -
P/RPS 1.91 2.04 1.87 1.47 1.12 2.49 3.44 -9.33%
P/EPS 16.42 14.31 15.59 16.85 14.18 29.38 91.84 -24.92%
EY 6.09 6.99 6.41 5.93 7.05 3.40 1.09 33.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.51 0.41 0.38 0.73 0.69 -3.41%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 26/08/10 27/08/09 26/08/08 23/08/07 22/08/06 -
Price 1.15 1.05 0.75 0.64 0.67 0.82 0.65 -
P/RPS 1.99 2.12 1.75 1.56 1.25 1.87 2.48 -3.59%
P/EPS 17.16 14.87 14.62 17.98 15.84 22.10 66.33 -20.15%
EY 5.83 6.72 6.84 5.56 6.31 4.52 1.51 25.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.48 0.44 0.42 0.55 0.50 2.50%

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