[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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos