[FIAMMA] YoY TTM 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- 5.49%
YoY- 37.31%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 247,863 216,307 196,217 176,200 151,749 108,805 90,101 18.35%
PBT 40,075 38,101 28,730 23,532 18,244 10,209 1,644 70.19%
Tax -10,366 -9,673 -7,715 -5,833 -4,167 -1,698 -892 50.44%
NP 29,709 28,428 21,015 17,699 14,077 8,511 752 84.44%
-
NP to SH 27,053 26,189 18,881 16,709 12,169 7,876 1,703 58.48%
-
Tax Rate 25.87% 25.39% 26.85% 24.79% 22.84% 16.63% 54.26% -
Total Cost 218,154 187,879 175,202 158,501 137,672 100,294 89,349 16.02%
-
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 8,250 6,480 4,714 2,359 3,933 1,712 1,307 35.90%
Div Payout % 30.50% 24.74% 24.97% 14.12% 32.32% 21.74% 76.76% -
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 11.99% 13.14% 10.71% 10.04% 9.28% 7.82% 0.83% -
ROE 11.24% 12.83% 10.25% 9.79% 9.68% 6.67% 1.53% -
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 202.89 183.37 166.24 149.64 193.23 138.29 105.75 11.46%
EPS 22.14 22.20 16.00 14.19 15.50 10.01 2.00 49.23%
DPS 6.75 5.50 4.00 2.00 5.00 2.18 1.53 28.03%
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 46.75 40.80 37.01 33.23 28.62 20.52 16.99 18.35%
EPS 5.10 4.94 3.56 3.15 2.30 1.49 0.32 58.56%
DPS 1.56 1.22 0.89 0.44 0.74 0.32 0.25 35.64%
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 0.54 0.55 0.48 0.40 0.31 0.79 0.85 -7.27%
P/EPS 4.97 4.55 5.00 4.23 3.87 10.89 45.03 -30.71%
EY 20.13 21.98 20.00 23.65 25.83 9.18 2.22 44.35%
DY 6.14 5.45 5.00 3.34 8.33 2.00 1.70 23.84%
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 0.57 0.57 0.45 0.43 0.35 0.59 0.61 -1.12%
P/EPS 5.19 4.73 4.69 4.51 4.32 8.19 32.52 -26.33%
EY 19.26 21.14 21.33 22.17 23.13 12.21 3.07 35.76%
DY 5.87 5.24 5.33 3.13 7.46 2.65 2.36 16.38%
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