[FIAMMA] YoY Quarter Result on 31-Dec-2012 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- 20.41%
YoY- 24.29%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 62,721 76,886 77,752 72,621 58,077 54,312 49,768 3.92%
PBT 4,670 12,430 13,127 11,618 9,510 10,061 6,517 -5.40%
Tax -1,575 -3,756 -3,751 -2,964 -2,394 -2,534 -1,717 -1.42%
NP 3,095 8,674 9,376 8,654 7,116 7,527 4,800 -7.04%
-
NP to SH 2,566 7,769 8,330 8,013 6,447 6,893 4,137 -7.64%
-
Tax Rate 33.73% 30.22% 28.57% 25.51% 25.17% 25.19% 26.35% -
Total Cost 59,626 68,212 68,376 63,967 50,961 46,785 44,968 4.81%
-
Net Worth 369,286 328,267 296,924 268,823 238,079 196,774 177,973 12.93%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 369,286 328,267 296,924 268,823 238,079 196,774 177,973 12.93%
NOSH 135,767 136,778 134,354 129,241 117,861 117,829 117,863 2.38%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 4.93% 11.28% 12.06% 11.92% 12.25% 13.86% 9.64% -
ROE 0.69% 2.37% 2.81% 2.98% 2.71% 3.50% 2.32% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 46.20 56.21 57.87 56.19 49.28 46.09 42.23 1.50%
EPS 1.89 5.68 6.20 6.20 5.47 5.85 3.51 -9.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.72 2.40 2.21 2.08 2.02 1.67 1.51 10.30%
Adjusted Per Share Value based on latest NOSH - 129,241
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 11.83 14.50 14.66 13.70 10.95 10.24 9.39 3.92%
EPS 0.48 1.47 1.57 1.51 1.22 1.30 0.78 -7.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6965 0.6191 0.56 0.507 0.449 0.3711 0.3357 12.92%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.70 2.08 1.83 1.16 1.13 0.90 0.85 -
P/RPS 3.68 3.70 3.16 2.06 2.29 1.95 2.01 10.60%
P/EPS 89.95 36.62 29.52 18.71 20.66 15.38 24.22 24.43%
EY 1.11 2.73 3.39 5.34 4.84 6.50 4.13 -19.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.87 0.83 0.56 0.56 0.54 0.56 1.98%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 26/02/15 19/02/14 20/02/13 22/02/12 24/02/11 25/02/10 -
Price 2.41 2.20 1.78 1.20 1.30 0.92 0.72 -
P/RPS 5.22 3.91 3.08 2.14 2.64 2.00 1.71 20.43%
P/EPS 127.51 38.73 28.71 19.35 23.77 15.73 20.51 35.58%
EY 0.78 2.58 3.48 5.17 4.21 6.36 4.87 -26.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.92 0.81 0.58 0.64 0.55 0.48 10.83%

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