[FIAMMA] YoY TTM Result on 30-Sep-2014 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
QoQ- -3.24%
YoY- 19.35%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 315,607 283,813 333,488 338,161 292,884 258,450 225,494 5.75%
PBT 33,864 34,134 75,415 63,182 50,146 39,828 40,690 -3.01%
Tax -9,674 -8,856 -14,823 -17,709 -12,099 -10,106 -10,436 -1.25%
NP 24,190 25,278 60,592 45,473 38,047 29,722 30,254 -3.65%
-
NP to SH 22,508 23,217 56,538 41,406 34,694 26,919 27,782 -3.44%
-
Tax Rate 28.57% 25.94% 19.66% 28.03% 24.13% 25.37% 25.65% -
Total Cost 291,417 258,535 272,896 292,688 254,837 228,728 195,240 6.89%
-
Net Worth 447,544 416,246 369,418 320,067 283,268 261,031 231,014 11.64%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 8,900 7,614 10,299 12,263 10,517 9,045 8,250 1.27%
Div Payout % 39.54% 32.80% 18.22% 29.62% 30.32% 33.60% 29.70% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 447,544 416,246 369,418 320,067 283,268 261,031 231,014 11.64%
NOSH 530,022 507,618 137,330 136,780 132,368 129,223 117,864 28.44%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 7.66% 8.91% 18.17% 13.45% 12.99% 11.50% 13.42% -
ROE 5.03% 5.58% 15.30% 12.94% 12.25% 10.31% 12.03% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 62.06 55.91 242.84 247.23 221.26 200.00 191.32 -17.09%
EPS 4.43 4.57 41.17 30.27 26.21 20.83 23.57 -24.29%
DPS 1.75 1.50 7.50 9.00 7.95 7.00 7.00 -20.61%
NAPS 0.88 0.82 2.69 2.34 2.14 2.02 1.96 -12.48%
Adjusted Per Share Value based on latest NOSH - 136,780
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 59.52 53.53 62.90 63.78 55.24 48.74 42.53 5.75%
EPS 4.24 4.38 10.66 7.81 6.54 5.08 5.24 -3.46%
DPS 1.68 1.44 1.94 2.31 1.98 1.71 1.56 1.24%
NAPS 0.8441 0.785 0.6967 0.6036 0.5342 0.4923 0.4357 11.64%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.52 0.58 1.66 2.36 1.57 1.18 0.94 -
P/RPS 0.84 1.04 0.68 0.95 0.71 0.59 0.49 9.39%
P/EPS 11.75 12.68 4.03 7.80 5.99 5.66 3.99 19.70%
EY 8.51 7.89 24.80 12.83 16.69 17.65 25.08 -16.47%
DY 3.37 2.59 4.52 3.81 5.06 5.93 7.45 -12.37%
P/NAPS 0.59 0.71 0.62 1.01 0.73 0.58 0.48 3.49%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 23/11/16 25/11/15 26/11/14 26/11/13 27/11/12 24/11/11 -
Price 0.505 0.565 1.79 2.25 1.98 1.18 1.04 -
P/RPS 0.81 1.01 0.74 0.91 0.89 0.59 0.54 6.98%
P/EPS 11.41 12.35 4.35 7.43 7.55 5.66 4.41 17.15%
EY 8.76 8.10 23.00 13.45 13.24 17.65 22.66 -14.63%
DY 3.47 2.65 4.19 4.00 4.01 5.93 6.73 -10.44%
P/NAPS 0.57 0.69 0.67 0.96 0.93 0.58 0.53 1.21%

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