[FIAMMA] YoY TTM Result on 30-Jun-2012 [#3]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- -0.53%
YoY- 3.3%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 332,719 333,090 285,939 247,863 216,307 196,217 176,200 11.17%
PBT 53,710 62,540 46,865 40,075 38,101 28,730 23,532 14.73%
Tax -14,326 -15,897 -12,907 -10,366 -9,673 -7,715 -5,833 16.14%
NP 39,384 46,643 33,958 29,709 28,428 21,015 17,699 14.25%
-
NP to SH 34,954 42,791 30,786 27,053 26,189 18,881 16,709 13.08%
-
Tax Rate 26.67% 25.42% 27.54% 25.87% 25.39% 26.85% 24.79% -
Total Cost 293,335 286,447 251,981 218,154 187,879 175,202 158,501 10.79%
-
Net Worth 339,528 311,866 272,544 240,663 204,071 184,128 170,741 12.13%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 8,206 10,675 12,945 8,250 6,480 4,714 2,359 23.08%
Div Payout % 23.48% 24.95% 42.05% 30.50% 24.74% 24.97% 14.12% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 339,528 311,866 272,544 240,663 204,071 184,128 170,741 12.13%
NOSH 137,460 136,783 132,303 122,164 117,960 118,031 117,752 2.61%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 11.84% 14.00% 11.88% 11.99% 13.14% 10.71% 10.04% -
ROE 10.29% 13.72% 11.30% 11.24% 12.83% 10.25% 9.79% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 242.05 243.52 216.12 202.89 183.37 166.24 149.64 8.34%
EPS 25.43 31.28 23.27 22.14 22.20 16.00 14.19 10.20%
DPS 6.00 7.80 9.78 6.75 5.50 4.00 2.00 20.08%
NAPS 2.47 2.28 2.06 1.97 1.73 1.56 1.45 9.27%
Adjusted Per Share Value based on latest NOSH - 122,164
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 62.75 62.82 53.93 46.75 40.80 37.01 33.23 11.17%
EPS 6.59 8.07 5.81 5.10 4.94 3.56 3.15 13.08%
DPS 1.55 2.01 2.44 1.56 1.22 0.89 0.44 23.34%
NAPS 0.6403 0.5882 0.514 0.4539 0.3849 0.3473 0.322 12.13%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.86 2.03 1.60 1.10 1.01 0.80 0.60 -
P/RPS 0.77 0.83 0.74 0.54 0.55 0.48 0.40 11.52%
P/EPS 7.31 6.49 6.88 4.97 4.55 5.00 4.23 9.54%
EY 13.67 15.41 14.54 20.13 21.98 20.00 23.65 -8.72%
DY 3.23 3.84 6.12 6.14 5.45 5.00 3.34 -0.55%
P/NAPS 0.75 0.89 0.78 0.56 0.58 0.51 0.41 10.58%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 20/08/14 21/08/13 29/08/12 24/08/11 26/08/10 27/08/09 -
Price 1.72 2.34 1.60 1.15 1.05 0.75 0.64 -
P/RPS 0.71 0.96 0.74 0.57 0.57 0.45 0.43 8.71%
P/EPS 6.76 7.48 6.88 5.19 4.73 4.69 4.51 6.97%
EY 14.78 13.37 14.54 19.26 21.14 21.33 22.17 -6.53%
DY 3.49 3.34 6.12 5.87 5.24 5.33 3.13 1.83%
P/NAPS 0.70 1.03 0.78 0.58 0.61 0.48 0.44 8.04%

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