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

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
TTM Result
Revenue	332,719	347,648	337,295	338,161	333,090	316,127	298,015	7.64%
YoY %	-4.29%	3.07%	-0.26%	1.52%	5.37%	6.08%	-	-
Horiz. %	111.65%	116.65%	113.18%	113.47%	111.77%	106.08%	100.00%	-
PBT	53,710	60,749	62,485	63,182	62,540	57,949	51,655	2.64%
YoY %	-11.59%	-2.78%	-1.10%	1.03%	7.92%	12.18%	-	-
Horiz. %	103.98%	117.61%	120.97%	122.32%	121.07%	112.18%	100.00%	-
Tax	-14,326	-16,554	-17,714	-17,709	-15,897	-15,075	-12,886	7.33%
YoY %	13.46%	6.55%	-0.03%	-11.40%	-5.45%	-16.99%	-	-
Horiz. %	111.17%	128.47%	137.47%	137.43%	123.37%	116.99%	100.00%	-
NP	39,384	44,195	44,771	45,473	46,643	42,874	38,769	1.05%
YoY %	-10.89%	-1.29%	-1.54%	-2.51%	8.79%	10.59%	-	-
Horiz. %	101.59%	114.00%	115.48%	117.29%	120.31%	110.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,954	39,552	40,845	41,406	42,791	39,193	35,011	-0.10%
YoY %	-11.63%	-3.17%	-1.35%	-3.24%	9.18%	11.94%	-	-
Horiz. %	99.84%	112.97%	116.66%	118.27%	122.22%	111.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.67%	27.25%	28.35%	28.03%	25.42%	26.01%	24.95%	-
YoY %	-2.13%	-3.88%	1.14%	10.27%	-2.27%	4.25%	-	-
Horiz. %	106.89%	109.22%	113.63%	112.34%	101.88%	104.25%	100.00%	-
Total Cost	293,335	303,453	292,524	292,688	286,447	273,253	259,246	8.60%
YoY %	-3.33%	3.74%	-0.06%	2.18%	4.83%	5.40%	-	-
Horiz. %	113.15%	117.05%	112.84%	112.90%	110.49%	105.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	339,528	338,594	328,267	320,067	311,866	306,962	296,924	9.37%
YoY %	0.28%	3.15%	2.56%	2.63%	1.60%	3.38%	-	-
Horiz. %	114.35%	114.03%	110.56%	107.79%	105.03%	103.38%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	8,206	8,206	12,263	12,263	10,675	10,675	10,517	-15.28%
YoY %	0.00%	-33.08%	0.00%	14.88%	0.00%	1.50%	-	-
Horiz. %	78.03%	78.03%	116.60%	116.60%	101.50%	101.50%	100.00%	-
Div Payout %	23.48%	20.75%	30.02%	29.62%	24.95%	27.24%	30.04%	-
YoY %	13.16%	-30.88%	1.35%	18.72%	-8.41%	-9.32%	-	-
Horiz. %	78.16%	69.07%	99.93%	98.60%	83.06%	90.68%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	339,528	338,594	328,267	320,067	311,866	306,962	296,924	9.37%
YoY %	0.28%	3.15%	2.56%	2.63%	1.60%	3.38%	-	-
Horiz. %	114.35%	114.03%	110.56%	107.79%	105.03%	103.38%	100.00%	-
NOSH	137,460	137,082	136,778	136,780	136,783	135,225	134,354	1.53%
YoY %	0.28%	0.22%	-0.00%	-0.00%	1.15%	0.65%	-	-
Horiz. %	102.31%	102.03%	101.80%	101.81%	101.81%	100.65%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	11.84%	12.71%	13.27%	13.45%	14.00%	13.56%	13.01%	-
YoY %	-6.85%	-4.22%	-1.34%	-3.93%	3.24%	4.23%	-	-
Horiz. %	91.01%	97.69%	102.00%	103.38%	107.61%	104.23%	100.00%	-
ROE	10.29%	11.68%	12.44%	12.94%	13.72%	12.77%	11.79%	-
YoY %	-11.90%	-6.11%	-3.86%	-5.69%	7.44%	8.31%	-	-
Horiz. %	87.28%	99.07%	105.51%	109.75%	116.37%	108.31%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	242.05	253.60	246.60	247.23	243.52	233.78	221.81	6.01%
YoY %	-4.55%	2.84%	-0.25%	1.52%	4.17%	5.40%	-	-
Horiz. %	109.12%	114.33%	111.18%	111.46%	109.79%	105.40%	100.00%	-
EPS	25.43	28.85	29.86	30.27	31.28	28.98	26.06	-1.62%
YoY %	-11.85%	-3.38%	-1.35%	-3.23%	7.94%	11.20%	-	-
Horiz. %	97.58%	110.71%	114.58%	116.16%	120.03%	111.20%	100.00%	-
DPS	6.00	6.00	9.00	9.00	7.80	7.89	7.83	-16.30%
YoY %	0.00%	-33.33%	0.00%	15.38%	-1.14%	0.77%	-	-
Horiz. %	76.63%	76.63%	114.94%	114.94%	99.62%	100.77%	100.00%	-
NAPS	2.47	2.47	2.40	2.34	2.28	2.27	2.21	7.71%
YoY %	0.00%	2.92%	2.56%	2.63%	0.44%	2.71%	-	-
Horiz. %	111.76%	111.76%	108.60%	105.88%	103.17%	102.71%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 136,780
RPS	62.75	65.57	63.61	63.78	62.82	59.62	56.21	7.63%
YoY %	-4.30%	3.08%	-0.27%	1.53%	5.37%	6.07%	-	-
Horiz. %	111.63%	116.65%	113.16%	113.47%	111.76%	106.07%	100.00%	-
EPS	6.59	7.46	7.70	7.81	8.07	7.39	6.60	-0.10%
YoY %	-11.66%	-3.12%	-1.41%	-3.22%	9.20%	11.97%	-	-
Horiz. %	99.85%	113.03%	116.67%	118.33%	122.27%	111.97%	100.00%	-
DPS	1.55	1.55	2.31	2.31	2.01	2.01	1.98	-15.09%
YoY %	0.00%	-32.90%	0.00%	14.93%	0.00%	1.52%	-	-
Horiz. %	78.28%	78.28%	116.67%	116.67%	101.52%	101.52%	100.00%	-
NAPS	0.6403	0.6386	0.6191	0.6036	0.5882	0.5789	0.56	9.37%
YoY %	0.27%	3.15%	2.57%	2.62%	1.61%	3.37%	-	-
Horiz. %	114.34%	114.04%	110.55%	107.79%	105.04%	103.38%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	1.86	2.02	2.08	2.36	2.03	1.67	1.83	-
P/RPS	0.77	0.80	0.84	0.95	0.83	0.71	0.83	-4.89%
YoY %	-3.75%	-4.76%	-11.58%	14.46%	16.90%	-14.46%	-	-
Horiz. %	92.77%	96.39%	101.20%	114.46%	100.00%	85.54%	100.00%	-
P/EPS	7.31	7.00	6.97	7.80	6.49	5.76	7.02	2.74%
YoY %	4.43%	0.43%	-10.64%	20.18%	12.67%	-17.95%	-	-
Horiz. %	104.13%	99.72%	99.29%	111.11%	92.45%	82.05%	100.00%	-
EY	13.67	14.28	14.36	12.83	15.41	17.36	14.24	-2.69%
YoY %	-4.27%	-0.56%	11.93%	-16.74%	-11.23%	21.91%	-	-
Horiz. %	96.00%	100.28%	100.84%	90.10%	108.22%	121.91%	100.00%	-
DY	3.23	2.97	4.33	3.81	3.84	4.73	4.28	-17.15%
YoY %	8.75%	-31.41%	13.65%	-0.78%	-18.82%	10.51%	-	-
Horiz. %	75.47%	69.39%	101.17%	89.02%	89.72%	110.51%	100.00%	-
P/NAPS	0.75	0.82	0.87	1.01	0.89	0.74	0.83	-6.55%
YoY %	-8.54%	-5.75%	-13.86%	13.48%	20.27%	-10.84%	-	-
Horiz. %	90.36%	98.80%	104.82%	121.69%	107.23%	89.16%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	19/08/15	20/05/15	26/02/15	26/11/14	20/08/14	19/05/14	19/02/14	-
Price	1.72	1.95	2.20	2.25	2.34	1.78	1.78	-
P/RPS	0.71	0.77	0.89	0.91	0.96	0.76	0.80	-7.66%
YoY %	-7.79%	-13.48%	-2.20%	-5.21%	26.32%	-5.00%	-	-
Horiz. %	88.75%	96.25%	111.25%	113.75%	120.00%	95.00%	100.00%	-
P/EPS	6.76	6.76	7.37	7.43	7.48	6.14	6.83	-0.68%
YoY %	0.00%	-8.28%	-0.81%	-0.67%	21.82%	-10.10%	-	-
Horiz. %	98.98%	98.98%	107.91%	108.78%	109.52%	89.90%	100.00%	-
EY	14.78	14.80	13.57	13.45	13.37	16.28	14.64	0.63%
YoY %	-0.14%	9.06%	0.89%	0.60%	-17.87%	11.20%	-	-
Horiz. %	100.96%	101.09%	92.69%	91.87%	91.33%	111.20%	100.00%	-
DY	3.49	3.08	4.09	4.00	3.34	4.44	4.40	-14.34%
YoY %	13.31%	-24.69%	2.25%	19.76%	-24.77%	0.91%	-	-
Horiz. %	79.32%	70.00%	92.95%	90.91%	75.91%	100.91%	100.00%	-
P/NAPS	0.70	0.79	0.92	0.96	1.03	0.78	0.81	-9.29%
YoY %	-11.39%	-14.13%	-4.17%	-6.80%	32.05%	-3.70%	-	-
Horiz. %	86.42%	97.53%	113.58%	118.52%	127.16%	96.30%	100.00%	-

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

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 07 May 2024

MQ Trader

MQ Trading Signals

2024-05-07 16:30:00

EMA 5

5 Mins

BUY

2024-05-07 16:20:00

EMA 5

5 Mins

SELL

2024-05-07 16:00:00

EMA 5

10 Mins

BUY

2024-05-07 16:00:00

EMA 5

5 Mins

BUY

2024-05-07 15:35:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

350

PTRANS

PERAK TRANSIT BERHAD

349

HLIND

HONG LEONG INDUSTRIES BHD

346

YTLPOWR

YTL POWER INTERNATIONAL BHD

310

CAPITALA

CAPITAL A BERHAD

266

MYEG

MY E.G. SERVICES BHD

264

DNEX

DAGANG NEXCHANGE BERHAD

257

PBBANK

PUBLIC BANK BHD

210

SNS

SNS NETWORK TECHNOLOGY BERHAD

210

Daily Stocks

INGENIEU

0.085

-0.025

856,141,500

INIX-OR

0.02

0.00

141,839,900

TWL

0.025

0.00

126,277,900

ICONIC

0.13

+0.015

125,972,400

HSI-CXG

0.165

-0.015

119,324,100

MYEG

0.92

+0.005

111,543,500

ICONIC-WA

0.045

0.00

105,060,400

CAPITALA

0.90

+0.06

90,134,700

HSI-HUT

0.21

+0.005

87,152,100

VELESTO

0.27

+0.005

85,685,500

More active Stocks

CARLSBG

19.40

+0.70

587,600

HLFG

17.52

+0.42

569,300

HEIM

23.72

+0.40

223,300

CHGP

2.80

+0.39

2,231,500

HLBANK

19.70

+0.36

940,700

PANAMY

19.46

+0.34

75,900

MPI

31.30

+0.30

235,800

NESTLE

128.30

+0.30

77,000

PETDAG

21.88

+0.22

232,500

RANHILL

1.38

+0.19

42,141,800

More gainer Stocks

AJI

19.54

-0.50

510,400

DLADY

34.30

-0.20

16,700

BIPORT

6.11

-0.19

1,100

ORIENT

6.97

-0.18

1,220,900

SAM

5.36

-0.18

604,900

PLB

1.01

-0.14

63,800

MAHSING-C61

0.07

-0.13

500

HENGYUAN

2.85

-0.12

1,062,400

LPI

12.08

-0.12

96,700

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More