[FIAMMA] QoQ TTM Result on 31-Mar-2017 [#2]

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	319,749	315,607	298,934	294,623	290,361	283,813	297,328	4.95%
YoY %	1.31%	5.58%	1.46%	1.47%	2.31%	-4.55%	-	-
Horiz. %	107.54%	106.15%	100.54%	99.09%	97.66%	95.45%	100.00%	-
PBT	37,206	33,864	37,256	36,804	35,562	34,134	55,172	-23.04%
YoY %	9.87%	-9.10%	1.23%	3.49%	4.18%	-38.13%	-	-
Horiz. %	67.44%	61.38%	67.53%	66.71%	64.46%	61.87%	100.00%	-
Tax	-9,847	-9,674	-9,812	-9,853	-9,284	-8,856	-9,935	-0.58%
YoY %	-1.79%	1.41%	0.42%	-6.13%	-4.83%	10.86%	-	-
Horiz. %	99.11%	97.37%	98.76%	99.17%	93.45%	89.14%	100.00%	-
NP	27,359	24,190	27,444	26,951	26,278	25,278	45,237	-28.41%
YoY %	13.10%	-11.86%	1.83%	2.56%	3.96%	-44.12%	-	-
Horiz. %	60.48%	53.47%	60.67%	59.58%	58.09%	55.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,739	22,508	25,314	25,713	25,068	23,217	43,038	-28.94%
YoY %	14.35%	-11.08%	-1.55%	2.57%	7.97%	-46.05%	-	-
Horiz. %	59.81%	52.30%	58.82%	59.74%	58.25%	53.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.47%	28.57%	26.34%	26.77%	26.11%	25.94%	18.01%	-
YoY %	-7.35%	8.47%	-1.61%	2.53%	0.66%	44.03%	-	-
Horiz. %	146.97%	158.63%	146.25%	148.64%	144.98%	144.03%	100.00%	-
Total Cost	292,390	291,417	271,490	267,672	264,083	258,535	252,091	10.36%
YoY %	0.33%	7.34%	1.43%	1.36%	2.15%	2.56%	-	-
Horiz. %	115.99%	115.60%	107.70%	106.18%	104.76%	102.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	452,487	447,544	429,738	456,949	433,043	416,246	389,189	10.53%
YoY %	1.10%	4.14%	-5.95%	5.52%	4.04%	6.95%	-	-
Horiz. %	116.26%	114.99%	110.42%	117.41%	111.27%	106.95%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	8,900	8,900	7,614	7,614	7,614	7,614	10,299	-9.25%
YoY %	0.00%	16.89%	0.00%	0.00%	0.00%	-26.07%	-	-
Horiz. %	86.42%	86.42%	73.93%	73.93%	73.93%	73.93%	100.00%	-
Div Payout %	34.58%	39.54%	30.08%	29.61%	30.37%	32.80%	23.93%	-
YoY %	-12.54%	31.45%	1.59%	-2.50%	-7.41%	37.07%	-	-
Horiz. %	144.50%	165.23%	125.70%	123.74%	126.91%	137.07%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	452,487	447,544	429,738	456,949	433,043	416,246	389,189	10.53%
YoY %	1.10%	4.14%	-5.95%	5.52%	4.04%	6.95%	-	-
Horiz. %	116.26%	114.99%	110.42%	117.41%	111.27%	106.95%	100.00%	-
NOSH	530,022	530,022	530,022	543,987	521,739	507,618	492,644	4.98%
YoY %	0.00%	0.00%	-2.57%	4.26%	2.78%	3.04%	-	-
Horiz. %	107.59%	107.59%	107.59%	110.42%	105.91%	103.04%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	8.56%	7.66%	9.18%	9.15%	9.05%	8.91%	15.21%	-
YoY %	11.75%	-16.56%	0.33%	1.10%	1.57%	-41.42%	-	-
Horiz. %	56.28%	50.36%	60.36%	60.16%	59.50%	58.58%	100.00%	-
ROE	5.69%	5.03%	5.89%	5.63%	5.79%	5.58%	11.06%	-
YoY %	13.12%	-14.60%	4.62%	-2.76%	3.76%	-49.55%	-	-
Horiz. %	51.45%	45.48%	53.25%	50.90%	52.35%	50.45%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	62.89	62.06	58.43	54.16	55.65	55.91	60.35	2.77%
YoY %	1.34%	6.21%	7.88%	-2.68%	-0.47%	-7.36%	-	-
Horiz. %	104.21%	102.83%	96.82%	89.74%	92.21%	92.64%	100.00%	-
EPS	5.06	4.43	4.95	4.73	4.80	4.57	8.74	-30.46%
YoY %	14.22%	-10.51%	4.65%	-1.46%	5.03%	-47.71%	-	-
Horiz. %	57.89%	50.69%	56.64%	54.12%	54.92%	52.29%	100.00%	-
DPS	1.75	1.75	1.49	1.40	1.46	1.50	2.09	-11.13%
YoY %	0.00%	17.45%	6.43%	-4.11%	-2.67%	-28.23%	-	-
Horiz. %	83.73%	83.73%	71.29%	66.99%	69.86%	71.77%	100.00%	-
NAPS	0.89	0.88	0.84	0.84	0.83	0.82	0.79	8.24%
YoY %	1.14%	4.76%	0.00%	1.20%	1.22%	3.80%	-	-
Horiz. %	112.66%	111.39%	106.33%	106.33%	105.06%	103.80%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 530,022
RPS	60.30	59.52	56.38	55.57	54.76	53.53	56.08	4.94%
YoY %	1.31%	5.57%	1.46%	1.48%	2.30%	-4.55%	-	-
Horiz. %	107.52%	106.13%	100.53%	99.09%	97.65%	95.45%	100.00%	-
EPS	4.85	4.24	4.77	4.85	4.73	4.38	8.12	-29.00%
YoY %	14.39%	-11.11%	-1.65%	2.54%	7.99%	-46.06%	-	-
Horiz. %	59.73%	52.22%	58.74%	59.73%	58.25%	53.94%	100.00%	-
DPS	1.68	1.68	1.44	1.44	1.44	1.44	1.94	-9.12%
YoY %	0.00%	16.67%	0.00%	0.00%	0.00%	-25.77%	-	-
Horiz. %	86.60%	86.60%	74.23%	74.23%	74.23%	74.23%	100.00%	-
NAPS	0.8534	0.8441	0.8105	0.8618	0.8167	0.785	0.734	10.53%
YoY %	1.10%	4.15%	-5.95%	5.52%	4.04%	6.95%	-	-
Horiz. %	116.27%	115.00%	110.42%	117.41%	111.27%	106.95%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	0.515	0.52	0.545	0.58	0.555	0.58	0.58	-
P/RPS	0.82	0.84	0.93	1.07	1.00	1.04	0.96	-9.94%
YoY %	-2.38%	-9.68%	-13.08%	7.00%	-3.85%	8.33%	-	-
Horiz. %	85.42%	87.50%	96.88%	111.46%	104.17%	108.33%	100.00%	-
P/EPS	10.17	11.75	11.01	12.27	11.55	12.68	6.64	32.76%
YoY %	-13.45%	6.72%	-10.27%	6.23%	-8.91%	90.96%	-	-
Horiz. %	153.16%	176.96%	165.81%	184.79%	173.95%	190.96%	100.00%	-
EY	9.83	8.51	9.08	8.15	8.66	7.89	15.06	-24.69%
YoY %	15.51%	-6.28%	11.41%	-5.89%	9.76%	-47.61%	-	-
Horiz. %	65.27%	56.51%	60.29%	54.12%	57.50%	52.39%	100.00%	-
DY	3.40	3.37	2.73	2.41	2.63	2.59	3.60	-3.72%
YoY %	0.89%	23.44%	13.28%	-8.37%	1.54%	-28.06%	-	-
Horiz. %	94.44%	93.61%	75.83%	66.94%	73.06%	71.94%	100.00%	-
P/NAPS	0.58	0.59	0.65	0.69	0.67	0.71	0.73	-14.18%
YoY %	-1.69%	-9.23%	-5.80%	2.99%	-5.63%	-2.74%	-	-
Horiz. %	79.45%	80.82%	89.04%	94.52%	91.78%	97.26%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	26/02/18	27/11/17	21/08/17	24/05/17	22/02/17	23/11/16	25/08/16	-
Price	0.51	0.505	0.515	0.565	0.60	0.565	0.58	-
P/RPS	0.81	0.81	0.88	1.04	1.08	1.01	0.96	-10.68%
YoY %	0.00%	-7.95%	-15.38%	-3.70%	6.93%	5.21%	-	-
Horiz. %	84.38%	84.38%	91.67%	108.33%	112.50%	105.21%	100.00%	-
P/EPS	10.07	11.41	10.41	11.95	12.49	12.35	6.64	31.90%
YoY %	-11.74%	9.61%	-12.89%	-4.32%	1.13%	85.99%	-	-
Horiz. %	151.66%	171.84%	156.78%	179.97%	188.10%	185.99%	100.00%	-
EY	9.93	8.76	9.61	8.37	8.01	8.10	15.06	-24.18%
YoY %	13.36%	-8.84%	14.81%	4.49%	-1.11%	-46.22%	-	-
Horiz. %	65.94%	58.17%	63.81%	55.58%	53.19%	53.78%	100.00%	-
DY	3.43	3.47	2.89	2.48	2.43	2.65	3.60	-3.16%
YoY %	-1.15%	20.07%	16.53%	2.06%	-8.30%	-26.39%	-	-
Horiz. %	95.28%	96.39%	80.28%	68.89%	67.50%	73.61%	100.00%	-
P/NAPS	0.57	0.57	0.61	0.67	0.72	0.69	0.73	-15.16%
YoY %	0.00%	-6.56%	-8.96%	-6.94%	4.35%	-5.48%	-	-
Horiz. %	78.08%	78.08%	83.56%	91.78%	98.63%	94.52%	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 - 4 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

965

HLIND

HONG LEONG INDUSTRIES BHD

959

JCY

JCY INTERNATIONAL BERHAD

687

SALCON

SALCON BHD

686

DNEX

DAGANG NEXCHANGE BERHAD

674

MAYBANK

MALAYAN BANKING BHD

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

581

TOPGLOV

TOP GLOVE CORPORATION BHD

539

WCT

WCT HOLDINGS BERHAD

537

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CXV

0.12

0.00

67,260,200

E&O-LR

0.055

+0.01

56,261,700

NOVAMSC

0.26

+0.03

36,811,600

HSI-CXN

0.21

0.00

29,494,200

SNS

0.915

+0.03

27,684,800

ORGABIO

0.47

+0.04

23,307,000

GOCEAN

0.18

+0.02

16,156,900

HHRG

0.16

-0.005

12,527,900

More active Stocks

KLK

20.26

+0.18

15,200

MERCURY

1.05

+0.155

11,300

KOBAY

2.31

+0.13

1,047,900

BKAWAN

19.80

+0.12

1,000

NESTLE

122.10

+0.10

1,100

EWEIN

1.09

+0.08

737,100

KEYFIELD

2.68

+0.08

449,000

WATTA

0.59

+0.08

100

AEONCR

7.36

+0.07

34,500

CARLSBG

18.82

+0.06

3,000

More gainer Stocks

MPI

39.52

-0.18

1,400

KUAISHO-C17

0.08

-0.12

58,800

TOYOVEN

0.965

-0.095

2,212,900

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

NOTION-WD

1.60

-0.08

85,600

PANAMY

20.10

-0.08

2,100

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