[FIAMMA] YoY TTM Result on 30-Jun-2011 [#3]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#3]
Profit Trend
QoQ- 9.5%
YoY- 38.71%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 333,090 285,939 247,863 216,307 196,217 176,200 151,749 13.99%
PBT 62,540 46,865 40,075 38,101 28,730 23,532 18,244 22.78%
Tax -15,897 -12,907 -10,366 -9,673 -7,715 -5,833 -4,167 24.98%
NP 46,643 33,958 29,709 28,428 21,015 17,699 14,077 22.08%
-
NP to SH 42,791 30,786 27,053 26,189 18,881 16,709 12,169 23.30%
-
Tax Rate 25.42% 27.54% 25.87% 25.39% 26.85% 24.79% 22.84% -
Total Cost 286,447 251,981 218,154 187,879 175,202 158,501 137,672 12.98%
-
Net Worth 311,866 272,544 240,663 204,071 184,128 170,741 125,654 16.35%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 10,675 12,945 8,250 6,480 4,714 2,359 3,933 18.09%
Div Payout % 24.95% 42.05% 30.50% 24.74% 24.97% 14.12% 32.32% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 311,866 272,544 240,663 204,071 184,128 170,741 125,654 16.35%
NOSH 136,783 132,303 122,164 117,960 118,031 117,752 78,534 9.68%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 14.00% 11.88% 11.99% 13.14% 10.71% 10.04% 9.28% -
ROE 13.72% 11.30% 11.24% 12.83% 10.25% 9.79% 9.68% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 243.52 216.12 202.89 183.37 166.24 149.64 193.23 3.92%
EPS 31.28 23.27 22.14 22.20 16.00 14.19 15.50 12.40%
DPS 7.80 9.78 6.75 5.50 4.00 2.00 5.00 7.68%
NAPS 2.28 2.06 1.97 1.73 1.56 1.45 1.60 6.07%
Adjusted Per Share Value based on latest NOSH - 117,960
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 62.82 53.93 46.75 40.80 37.01 33.23 28.62 13.99%
EPS 8.07 5.81 5.10 4.94 3.56 3.15 2.30 23.25%
DPS 2.01 2.44 1.56 1.22 0.89 0.44 0.74 18.11%
NAPS 0.5882 0.514 0.4539 0.3849 0.3473 0.322 0.237 16.34%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.03 1.60 1.10 1.01 0.80 0.60 0.60 -
P/RPS 0.83 0.74 0.54 0.55 0.48 0.40 0.31 17.82%
P/EPS 6.49 6.88 4.97 4.55 5.00 4.23 3.87 8.99%
EY 15.41 14.54 20.13 21.98 20.00 23.65 25.83 -8.24%
DY 3.84 6.12 6.14 5.45 5.00 3.34 8.33 -12.10%
P/NAPS 0.89 0.78 0.56 0.58 0.51 0.41 0.38 15.23%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 20/08/14 21/08/13 29/08/12 24/08/11 26/08/10 27/08/09 26/08/08 -
Price 2.34 1.60 1.15 1.05 0.75 0.64 0.67 -
P/RPS 0.96 0.74 0.57 0.57 0.45 0.43 0.35 18.30%
P/EPS 7.48 6.88 5.19 4.73 4.69 4.51 4.32 9.57%
EY 13.37 14.54 19.26 21.14 21.33 22.17 23.13 -8.72%
DY 3.34 6.12 5.87 5.24 5.33 3.13 7.46 -12.52%
P/NAPS 1.03 0.78 0.58 0.61 0.48 0.44 0.42 16.11%

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