[FIAMMA] YoY Annual (Unaudited) Result on 30-Sep-2017 [#4]

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Annual (Unaudited) Result
Revenue	378,591	337,412	339,099	315,607	283,813	333,488	338,161	1.89%
YoY %	12.20%	-0.50%	7.44%	11.20%	-14.90%	-1.38%	-	-
Horiz. %	111.96%	99.78%	100.28%	93.33%	83.93%	98.62%	100.00%	-
PBT	55,368	41,830	47,173	33,864	34,134	75,415	63,182	-2.17%
YoY %	32.36%	-11.33%	39.30%	-0.79%	-54.74%	19.36%	-	-
Horiz. %	87.63%	66.21%	74.66%	53.60%	54.02%	119.36%	100.00%	-
Tax	-17,238	-11,199	-11,416	-9,674	-8,856	-14,823	-17,709	-0.44%
YoY %	-53.92%	1.90%	-18.01%	-9.24%	40.26%	16.30%	-	-
Horiz. %	97.34%	63.24%	64.46%	54.63%	50.01%	83.70%	100.00%	-
NP	38,130	30,631	35,757	24,190	25,278	60,592	45,473	-2.89%
YoY %	24.48%	-14.34%	47.82%	-4.30%	-58.28%	33.25%	-	-
Horiz. %	83.85%	67.36%	78.63%	53.20%	55.59%	133.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,196	27,718	32,597	22,508	23,217	56,538	41,396	-2.66%
YoY %	26.98%	-14.97%	44.82%	-3.05%	-58.94%	36.58%	-	-
Horiz. %	85.02%	66.96%	78.74%	54.37%	56.09%	136.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.13%	26.77%	24.20%	28.57%	25.94%	19.66%	28.03%	-
YoY %	16.29%	10.62%	-15.30%	10.14%	31.94%	-29.86%	-	-
Horiz. %	111.06%	95.50%	86.34%	101.93%	92.54%	70.14%	100.00%	-
Total Cost	340,461	306,781	303,342	291,417	258,535	272,896	292,688	2.54%
YoY %	10.98%	1.13%	4.09%	12.72%	-5.26%	-6.76%	-	-
Horiz. %	116.32%	104.82%	103.64%	99.57%	88.33%	93.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	508,184	487,709	469,275	447,544	416,246	368,696	317,803	8.12%
YoY %	4.20%	3.93%	4.86%	7.52%	12.90%	16.01%	-	-
Horiz. %	159.91%	153.46%	147.66%	140.82%	130.98%	116.01%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	13,437	9,852	11,353	8,900	7,614	10,279	8,148	8.68%
YoY %	36.39%	-13.22%	27.56%	16.89%	-25.93%	26.15%	-	-
Horiz. %	164.91%	120.91%	139.33%	109.23%	93.45%	126.15%	100.00%	-
Div Payout %	38.18%	35.55%	34.83%	39.54%	32.80%	18.18%	19.69%	-
YoY %	7.40%	2.07%	-11.91%	20.55%	80.42%	-7.67%	-	-
Horiz. %	193.91%	180.55%	176.89%	200.81%	166.58%	92.33%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	508,184	487,709	469,275	447,544	416,246	368,696	317,803	8.12%
YoY %	4.20%	3.93%	4.86%	7.52%	12.90%	16.01%	-	-
Horiz. %	159.91%	153.46%	147.66%	140.82%	130.98%	116.01%	100.00%	-
NOSH	530,026	530,026	504,597	530,022	507,618	137,061	135,813	25.44%
YoY %	0.00%	5.04%	-4.80%	4.41%	270.36%	0.92%	-	-
Horiz. %	390.26%	390.26%	371.54%	390.26%	373.76%	100.92%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	10.07%	9.08%	10.54%	7.66%	8.91%	18.17%	13.45%	-
YoY %	10.90%	-13.85%	37.60%	-14.03%	-50.96%	35.09%	-	-
Horiz. %	74.87%	67.51%	78.36%	56.95%	66.25%	135.09%	100.00%	-
ROE	6.93%	5.68%	6.95%	5.03%	5.58%	15.33%	13.03%	-
YoY %	22.01%	-18.27%	38.17%	-9.86%	-63.60%	17.65%	-	-
Horiz. %	53.18%	43.59%	53.34%	38.60%	42.82%	117.65%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	77.48	68.49	67.20	62.06	55.91	243.31	248.99	-17.66%
YoY %	13.13%	1.92%	8.28%	11.00%	-77.02%	-2.28%	-	-
Horiz. %	31.12%	27.51%	26.99%	24.92%	22.45%	97.72%	100.00%	-
EPS	7.20	5.63	6.46	4.43	4.57	41.25	30.48	-21.35%
YoY %	27.89%	-12.85%	45.82%	-3.06%	-88.92%	35.33%	-	-
Horiz. %	23.62%	18.47%	21.19%	14.53%	14.99%	135.33%	100.00%	-
DPS	2.75	2.00	2.25	1.75	1.50	7.50	6.00	-12.18%
YoY %	37.50%	-11.11%	28.57%	16.67%	-80.00%	25.00%	-	-
Horiz. %	45.83%	33.33%	37.50%	29.17%	25.00%	125.00%	100.00%	-
NAPS	1.04	0.99	0.93	0.88	0.82	2.69	2.34	-12.63%
YoY %	5.05%	6.45%	5.68%	7.32%	-69.52%	14.96%	-	-
Horiz. %	44.44%	42.31%	39.74%	37.61%	35.04%	114.96%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 530,022
RPS	71.40	63.64	63.95	59.52	53.53	62.90	63.78	1.89%
YoY %	12.19%	-0.48%	7.44%	11.19%	-14.90%	-1.38%	-	-
Horiz. %	111.95%	99.78%	100.27%	93.32%	83.93%	98.62%	100.00%	-
EPS	6.64	5.23	6.15	4.24	4.38	10.66	7.81	-2.66%
YoY %	26.96%	-14.96%	45.05%	-3.20%	-58.91%	36.49%	-	-
Horiz. %	85.02%	66.97%	78.75%	54.29%	56.08%	136.49%	100.00%	-
DPS	2.53	1.86	2.14	1.68	1.44	1.94	1.54	8.61%
YoY %	36.02%	-13.08%	27.38%	16.67%	-25.77%	25.97%	-	-
Horiz. %	164.29%	120.78%	138.96%	109.09%	93.51%	125.97%	100.00%	-
NAPS	0.9584	0.9198	0.885	0.8441	0.785	0.6954	0.5994	8.12%
YoY %	4.20%	3.93%	4.85%	7.53%	12.88%	16.02%	-	-
Horiz. %	159.89%	153.45%	147.65%	140.82%	130.96%	116.02%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	0.48	0.485	0.50	0.52	0.58	1.66	2.36	-
P/RPS	0.62	0.71	0.74	0.84	1.04	0.68	0.95	-6.85%
YoY %	-12.68%	-4.05%	-11.90%	-19.23%	52.94%	-28.42%	-	-
Horiz. %	65.26%	74.74%	77.89%	88.42%	109.47%	71.58%	100.00%	-
P/EPS	6.66	8.62	7.74	11.75	12.68	4.02	7.74	-2.47%
YoY %	-22.74%	11.37%	-34.13%	-7.33%	215.42%	-48.06%	-	-
Horiz. %	86.05%	111.37%	100.00%	151.81%	163.82%	51.94%	100.00%	-
EY	15.01	11.60	12.92	8.51	7.89	24.85	12.92	2.52%
YoY %	29.40%	-10.22%	51.82%	7.86%	-68.25%	92.34%	-	-
Horiz. %	116.18%	89.78%	100.00%	65.87%	61.07%	192.34%	100.00%	-
DY	5.73	4.12	4.50	3.37	2.59	4.52	2.54	14.50%
YoY %	39.08%	-8.44%	33.53%	30.12%	-42.70%	77.95%	-	-
Horiz. %	225.59%	162.20%	177.17%	132.68%	101.97%	177.95%	100.00%	-
P/NAPS	0.46	0.49	0.54	0.59	0.71	0.62	1.01	-12.27%
YoY %	-6.12%	-9.26%	-8.47%	-16.90%	14.52%	-38.61%	-	-
Horiz. %	45.54%	48.51%	53.47%	58.42%	70.30%	61.39%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	26/11/20	27/11/19	28/11/18	27/11/17	23/11/16	25/11/15	26/11/14	-
Price	0.55	0.505	0.51	0.505	0.565	1.79	2.25	-
P/RPS	0.71	0.74	0.76	0.81	1.01	0.74	0.90	-3.87%
YoY %	-4.05%	-2.63%	-6.17%	-19.80%	36.49%	-17.78%	-	-
Horiz. %	78.89%	82.22%	84.44%	90.00%	112.22%	82.22%	100.00%	-
P/EPS	7.64	8.98	7.89	11.41	12.35	4.34	7.38	0.57%
YoY %	-14.92%	13.81%	-30.85%	-7.61%	184.56%	-41.19%	-	-
Horiz. %	103.52%	121.68%	106.91%	154.61%	167.34%	58.81%	100.00%	-
EY	13.10	11.14	12.67	8.76	8.10	23.04	13.55	-0.56%
YoY %	17.59%	-12.08%	44.63%	8.15%	-64.84%	70.04%	-	-
Horiz. %	96.68%	82.21%	93.51%	64.65%	59.78%	170.04%	100.00%	-
DY	5.00	3.96	4.41	3.47	2.65	4.19	2.67	11.01%
YoY %	26.26%	-10.20%	27.09%	30.94%	-36.75%	56.93%	-	-
Horiz. %	187.27%	148.31%	165.17%	129.96%	99.25%	156.93%	100.00%	-
P/NAPS	0.53	0.51	0.55	0.57	0.69	0.67	0.96	-9.41%
YoY %	3.92%	-7.27%	-3.51%	-17.39%	2.99%	-30.21%	-	-
Horiz. %	55.21%	53.12%	57.29%	59.38%	71.88%	69.79%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 16:10:00

EMA 5

10 Mins

SELL

2024-05-03 16:10:00

OBV

10 Mins

SELL

2024-05-03 12:05:00

ADX

5 Mins

SELL

2024-05-03 10:30:00

EMA 5

10 Mins

BUY

2024-05-03 10:25:00

EMA 5

5 Mins

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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

349

YTLPOWR

YTL POWER INTERNATIONAL BHD

328

MPI

MALAYSIAN PACIFIC INDUSTRIES

318

HLIND

HONG LEONG INDUSTRIES BHD

314

MYEG

MY E.G. SERVICES BHD

274

CAPITALA

CAPITAL A BERHAD

233

DNEX

DAGANG NEXCHANGE BERHAD

221

PBBANK

PUBLIC BANK BHD

214

YTL

YTL CORPORATION BHD

211

Daily Stocks

HSI-CXG

0.17

+0.045

292,553,400

FITTERS

0.05

0.00

165,012,800

HSI-HUT

0.23

-0.04

159,197,500

INGENIEU

0.12

-0.01

155,868,100

BPURI

0.07

-0.005

78,004,000

TWL

0.03

0.00

77,324,300

MYEG

0.915

+0.01

56,234,700

HSI-HS2

0.125

-0.035

48,070,700

EPICON

0.435

-0.035

43,293,000

YTL

3.24

+0.08

39,434,800

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

AJI

20.36

+0.62

975,700

DLADY

34.30

+0.60

22,600

SAM

5.17

+0.34

1,118,700

TENAGA

12.34

+0.32

12,396,900

NESTLE

128.20

+0.30

45,400

HUMEIND-LA

4.18

+0.30

7,100

HLFG

17.14

+0.24

161,500

HSI-CVV

0.95

+0.165

28,100

MCEMENT

5.15

+0.16

1,842,200

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

APOLLO

6.85

-0.19

211,700

MPI

30.28

-0.14

244,100

NIO-C8

0.025

-0.14

50,500

GESHEN

4.06

-0.13

105,000

TAANN

4.12

-0.12

549,800

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

NHFATT

3.99

-0.12

9,900

HSI-HUY

0.845

-0.115

134,500

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