[FIAMMA] QoQ TTM Result on 31-Dec-2014 [#1]

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	333,488	332,719	347,648	337,295	338,161	333,090	316,127	3.62%
YoY %	0.23%	-4.29%	3.07%	-0.26%	1.52%	5.37%	-	-
Horiz. %	105.49%	105.25%	109.97%	106.70%	106.97%	105.37%	100.00%	-
PBT	75,415	53,710	60,749	62,485	63,182	62,540	57,949	19.18%
YoY %	40.41%	-11.59%	-2.78%	-1.10%	1.03%	7.92%	-	-
Horiz. %	130.14%	92.68%	104.83%	107.83%	109.03%	107.92%	100.00%	-
Tax	-14,823	-14,326	-16,554	-17,714	-17,709	-15,897	-15,075	-1.11%
YoY %	-3.47%	13.46%	6.55%	-0.03%	-11.40%	-5.45%	-	-
Horiz. %	98.33%	95.03%	109.81%	117.51%	117.47%	105.45%	100.00%	-
NP	60,592	39,384	44,195	44,771	45,473	46,643	42,874	25.90%
YoY %	53.85%	-10.89%	-1.29%	-1.54%	-2.51%	8.79%	-	-
Horiz. %	141.33%	91.86%	103.08%	104.42%	106.06%	108.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,538	34,954	39,552	40,845	41,406	42,791	39,193	27.64%
YoY %	61.75%	-11.63%	-3.17%	-1.35%	-3.24%	9.18%	-	-
Horiz. %	144.26%	89.18%	100.92%	104.22%	105.65%	109.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.66%	26.67%	27.25%	28.35%	28.03%	25.42%	26.01%	-
YoY %	-26.28%	-2.13%	-3.88%	1.14%	10.27%	-2.27%	-	-
Horiz. %	75.59%	102.54%	104.77%	109.00%	107.77%	97.73%	100.00%	-
Total Cost	272,896	293,335	303,453	292,524	292,688	286,447	273,253	-0.08%
YoY %	-6.97%	-3.33%	3.74%	-0.06%	2.18%	4.83%	-	-
Horiz. %	99.87%	107.35%	111.05%	107.05%	107.11%	104.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	369,418	339,528	338,594	328,267	320,067	311,866	306,962	13.12%
YoY %	8.80%	0.28%	3.15%	2.56%	2.63%	1.60%	-	-
Horiz. %	120.35%	110.61%	110.30%	106.94%	104.27%	101.60%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	10,299	8,206	8,206	12,263	12,263	10,675	10,675	-2.36%
YoY %	25.51%	0.00%	-33.08%	0.00%	14.88%	0.00%	-	-
Horiz. %	96.48%	76.87%	76.87%	114.88%	114.88%	100.00%	100.00%	-
Div Payout %	18.22%	23.48%	20.75%	30.02%	29.62%	24.95%	27.24%	-
YoY %	-22.40%	13.16%	-30.88%	1.35%	18.72%	-8.41%	-	-
Horiz. %	66.89%	86.20%	76.17%	110.21%	108.74%	91.59%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	369,418	339,528	338,594	328,267	320,067	311,866	306,962	13.12%
YoY %	8.80%	0.28%	3.15%	2.56%	2.63%	1.60%	-	-
Horiz. %	120.35%	110.61%	110.30%	106.94%	104.27%	101.60%	100.00%	-
NOSH	137,330	137,460	137,082	136,778	136,780	136,783	135,225	1.03%
YoY %	-0.09%	0.28%	0.22%	-0.00%	-0.00%	1.15%	-	-
Horiz. %	101.56%	101.65%	101.37%	101.15%	101.15%	101.15%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	18.17%	11.84%	12.71%	13.27%	13.45%	14.00%	13.56%	-
YoY %	53.46%	-6.85%	-4.22%	-1.34%	-3.93%	3.24%	-	-
Horiz. %	134.00%	87.32%	93.73%	97.86%	99.19%	103.24%	100.00%	-
ROE	15.30%	10.29%	11.68%	12.44%	12.94%	13.72%	12.77%	-
YoY %	48.69%	-11.90%	-6.11%	-3.86%	-5.69%	7.44%	-	-
Horiz. %	119.81%	80.58%	91.46%	97.42%	101.33%	107.44%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	242.84	242.05	253.60	246.60	247.23	243.52	233.78	2.56%
YoY %	0.33%	-4.55%	2.84%	-0.25%	1.52%	4.17%	-	-
Horiz. %	103.88%	103.54%	108.48%	105.48%	105.75%	104.17%	100.00%	-
EPS	41.17	25.43	28.85	29.86	30.27	31.28	28.98	26.34%
YoY %	61.90%	-11.85%	-3.38%	-1.35%	-3.23%	7.94%	-	-
Horiz. %	142.06%	87.75%	99.55%	103.04%	104.45%	107.94%	100.00%	-
DPS	7.50	6.00	6.00	9.00	9.00	7.80	7.89	-3.32%
YoY %	25.00%	0.00%	-33.33%	0.00%	15.38%	-1.14%	-	-
Horiz. %	95.06%	76.05%	76.05%	114.07%	114.07%	98.86%	100.00%	-
NAPS	2.69	2.47	2.47	2.40	2.34	2.28	2.27	11.97%
YoY %	8.91%	0.00%	2.92%	2.56%	2.63%	0.44%	-	-
Horiz. %	118.50%	108.81%	108.81%	105.73%	103.08%	100.44%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 136,778
RPS	62.90	62.75	65.57	63.61	63.78	62.82	59.62	3.63%
YoY %	0.24%	-4.30%	3.08%	-0.27%	1.53%	5.37%	-	-
Horiz. %	105.50%	105.25%	109.98%	106.69%	106.98%	105.37%	100.00%	-
EPS	10.66	6.59	7.46	7.70	7.81	8.07	7.39	27.63%
YoY %	61.76%	-11.66%	-3.12%	-1.41%	-3.22%	9.20%	-	-
Horiz. %	144.25%	89.17%	100.95%	104.19%	105.68%	109.20%	100.00%	-
DPS	1.94	1.55	1.55	2.31	2.31	2.01	2.01	-2.33%
YoY %	25.16%	0.00%	-32.90%	0.00%	14.93%	0.00%	-	-
Horiz. %	96.52%	77.11%	77.11%	114.93%	114.93%	100.00%	100.00%	-
NAPS	0.6967	0.6403	0.6386	0.6191	0.6036	0.5882	0.5789	13.13%
YoY %	8.81%	0.27%	3.15%	2.57%	2.62%	1.61%	-	-
Horiz. %	120.35%	110.61%	110.31%	106.94%	104.27%	101.61%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	1.66	1.86	2.02	2.08	2.36	2.03	1.67	-
P/RPS	0.68	0.77	0.80	0.84	0.95	0.83	0.71	-2.83%
YoY %	-11.69%	-3.75%	-4.76%	-11.58%	14.46%	16.90%	-	-
Horiz. %	95.77%	108.45%	112.68%	118.31%	133.80%	116.90%	100.00%	-
P/EPS	4.03	7.31	7.00	6.97	7.80	6.49	5.76	-21.17%
YoY %	-44.87%	4.43%	0.43%	-10.64%	20.18%	12.67%	-	-
Horiz. %	69.97%	126.91%	121.53%	121.01%	135.42%	112.67%	100.00%	-
EY	24.80	13.67	14.28	14.36	12.83	15.41	17.36	26.81%
YoY %	81.42%	-4.27%	-0.56%	11.93%	-16.74%	-11.23%	-	-
Horiz. %	142.86%	78.74%	82.26%	82.72%	73.91%	88.77%	100.00%	-
DY	4.52	3.23	2.97	4.33	3.81	3.84	4.73	-2.97%
YoY %	39.94%	8.75%	-31.41%	13.65%	-0.78%	-18.82%	-	-
Horiz. %	95.56%	68.29%	62.79%	91.54%	80.55%	81.18%	100.00%	-
P/NAPS	0.62	0.75	0.82	0.87	1.01	0.89	0.74	-11.11%
YoY %	-17.33%	-8.54%	-5.75%	-13.86%	13.48%	20.27%	-	-
Horiz. %	83.78%	101.35%	110.81%	117.57%	136.49%	120.27%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	25/11/15	19/08/15	20/05/15	26/02/15	26/11/14	20/08/14	19/05/14	-
Price	1.79	1.72	1.95	2.20	2.25	2.34	1.78	-
P/RPS	0.74	0.71	0.77	0.89	0.91	0.96	0.76	-1.76%
YoY %	4.23%	-7.79%	-13.48%	-2.20%	-5.21%	26.32%	-	-
Horiz. %	97.37%	93.42%	101.32%	117.11%	119.74%	126.32%	100.00%	-
P/EPS	4.35	6.76	6.76	7.37	7.43	7.48	6.14	-20.51%
YoY %	-35.65%	0.00%	-8.28%	-0.81%	-0.67%	21.82%	-	-
Horiz. %	70.85%	110.10%	110.10%	120.03%	121.01%	121.82%	100.00%	-
EY	23.00	14.78	14.80	13.57	13.45	13.37	16.28	25.88%
YoY %	55.62%	-0.14%	9.06%	0.89%	0.60%	-17.87%	-	-
Horiz. %	141.28%	90.79%	90.91%	83.35%	82.62%	82.13%	100.00%	-
DY	4.19	3.49	3.08	4.09	4.00	3.34	4.44	-3.78%
YoY %	20.06%	13.31%	-24.69%	2.25%	19.76%	-24.77%	-	-
Horiz. %	94.37%	78.60%	69.37%	92.12%	90.09%	75.23%	100.00%	-
P/NAPS	0.67	0.70	0.79	0.92	0.96	1.03	0.78	-9.62%
YoY %	-4.29%	-11.39%	-14.13%	-4.17%	-6.80%	32.05%	-	-
Horiz. %	85.90%	89.74%	101.28%	117.95%	123.08%	132.05%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 May 2024

MQ Trader

MQ Trading Signals

2024-05-29 09:00:00

EMA 5

Hourly

BUY

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 >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

415

RANHILL

RANHILL UTILITIES BERHAD

374

MPI

MALAYSIAN PACIFIC INDUSTRIES

294

HLIND

HONG LEONG INDUSTRIES BHD

284

PTRANS

PERAK TRANSIT BERHAD

272

JCY

JCY INTERNATIONAL BERHAD

250

DNEX

DAGANG NEXCHANGE BERHAD

220

GENTING

GENTING BHD

194

GENM

GENTING MALAYSIA BERHAD

180

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

KENERGY

0.445

+0.145

88,567,000

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

REVENUE

0.235

0.00

53,175,300

AHB

0.13

-0.02

33,162,400

HSI-HUZ

0.24

+0.015

27,348,300

SNS

0.595

-0.03

21,960,400

LAGENDA

1.17

-0.49

21,656,700

PHB

0.005

0.00

18,367,500

More active Stocks

MPI

39.10

+0.22

26,800

ORIENT

6.91

+0.19

489,500

ORIENT

6.91

+0.19

489,500

KOBAY

2.29

+0.16

4,600,200

KENERGY

0.445

+0.145

88,567,000

NESTLE

128.00

+0.10

300

F&N

32.80

+0.08

5,700

KGB

3.13

+0.07

525,800

SBAGAN

6.60

+0.07

700

YTLPOWR

5.06

+0.06

3,156,700

More gainer Stocks

LAGENDA

1.17

-0.49

21,656,700

HEIM

23.94

-0.22

20,800

PIE

6.11

-0.14

42,800

UTDPLT

25.20

-0.14

25,800

TENAGA

13.14

-0.12

871,400

KUAISHO-C17

0.08

-0.12

58,800

PETDAG

19.44

-0.12

56,400

CARLSBG

19.36

-0.12

20,500

PANAMY

19.80

-0.12

2,400

ABLEGLOB

1.96

-0.11

1,003,000

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