[FIAMMA] YoY Quarter 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
Quarter Result
Revenue	122,582	82,630	106,904	89,966	73,293	86,808	86,039	6.07%
YoY %	48.35%	-22.71%	18.83%	22.75%	-15.57%	0.89%	-	-
Horiz. %	142.47%	96.04%	124.25%	104.56%	85.19%	100.89%	100.00%	-
PBT	19,704	9,620	17,833	11,135	14,527	35,565	13,860	6.03%
YoY %	104.82%	-46.06%	60.15%	-23.35%	-59.15%	156.60%	-	-
Horiz. %	142.16%	69.41%	128.67%	80.34%	104.81%	256.60%	100.00%	-
Tax	-7,412	-3,173	-4,367	-2,786	-2,924	-4,003	-3,506	13.27%
YoY %	-133.60%	27.34%	-56.75%	4.72%	26.95%	-14.18%	-	-
Horiz. %	211.41%	90.50%	124.56%	79.46%	83.40%	114.18%	100.00%	-
NP	12,292	6,447	13,466	8,349	11,603	31,562	10,354	2.89%
YoY %	90.66%	-52.12%	61.29%	-28.04%	-63.24%	204.83%	-	-
Horiz. %	118.72%	62.27%	130.06%	80.64%	112.06%	304.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,048	5,876	12,248	8,135	10,941	30,762	9,178	3.13%
YoY %	88.02%	-52.02%	50.56%	-25.65%	-64.43%	235.17%	-	-
Horiz. %	120.37%	64.02%	133.45%	88.64%	119.21%	335.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.62%	32.98%	24.49%	25.02%	20.13%	11.26%	25.30%	-
YoY %	14.07%	34.67%	-2.12%	24.29%	78.77%	-55.49%	-	-
Horiz. %	148.70%	130.36%	96.80%	98.89%	79.57%	44.51%	100.00%	-
Total Cost	110,290	76,183	93,438	81,617	61,690	55,246	75,685	6.47%
YoY %	44.77%	-18.47%	14.48%	32.30%	11.66%	-27.01%	-	-
Horiz. %	145.72%	100.66%	123.46%	107.84%	81.51%	72.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	508,184	487,709	469,556	447,544	416,246	369,418	320,067	8.00%
YoY %	4.20%	3.87%	4.92%	7.52%	12.68%	15.42%	-	-
Horiz. %	158.77%	152.38%	146.71%	139.83%	130.05%	115.42%	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	8,551	9,852	11,360	8,900	7,614	10,299	8,206	0.68%
YoY %	-13.21%	-13.27%	27.64%	16.89%	-26.07%	25.51%	-	-
Horiz. %	104.20%	120.06%	138.44%	108.46%	92.79%	125.51%	100.00%	-
Div Payout %	77.40%	167.68%	92.75%	109.40%	69.59%	33.48%	89.42%	-
YoY %	-53.84%	80.79%	-15.22%	57.21%	107.86%	-62.56%	-	-
Horiz. %	86.56%	187.52%	103.72%	122.34%	77.82%	37.44%	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	469,556	447,544	416,246	369,418	320,067	8.00%
YoY %	4.20%	3.87%	4.92%	7.52%	12.68%	15.42%	-	-
Horiz. %	158.77%	152.38%	146.71%	139.83%	130.05%	115.42%	100.00%	-
NOSH	530,026	530,026	530,022	530,022	507,618	137,330	136,780	25.30%
YoY %	0.00%	0.00%	0.00%	4.41%	269.63%	0.40%	-	-
Horiz. %	387.50%	387.50%	387.50%	387.50%	371.12%	100.40%	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	10.03%	7.80%	12.60%	9.28%	15.83%	36.36%	12.03%	-
YoY %	28.59%	-38.10%	35.78%	-41.38%	-56.46%	202.24%	-	-
Horiz. %	83.37%	64.84%	104.74%	77.14%	131.59%	302.24%	100.00%	-
ROE	2.17%	1.20%	2.61%	1.82%	2.63%	8.33%	2.87%	-
YoY %	80.83%	-54.02%	43.41%	-30.80%	-68.43%	190.24%	-	-
Horiz. %	75.61%	41.81%	90.94%	63.41%	91.64%	290.24%	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	25.09	16.77	21.17	17.69	14.44	63.21	62.90	-14.19%
YoY %	49.61%	-20.78%	19.67%	22.51%	-77.16%	0.49%	-	-
Horiz. %	39.89%	26.66%	33.66%	28.12%	22.96%	100.49%	100.00%	-
EPS	2.26	1.19	2.43	1.60	2.16	22.40	6.71	-16.57%
YoY %	89.92%	-51.03%	51.88%	-25.93%	-90.36%	233.83%	-	-
Horiz. %	33.68%	17.73%	36.21%	23.85%	32.19%	333.83%	100.00%	-
DPS	1.75	2.00	2.25	1.75	1.50	7.50	6.00	-18.54%
YoY %	-12.50%	-11.11%	28.57%	16.67%	-80.00%	25.00%	-	-
Horiz. %	29.17%	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	23.12	15.58	20.16	16.97	13.82	16.37	16.23	6.06%
YoY %	48.40%	-22.72%	18.80%	22.79%	-15.58%	0.86%	-	-
Horiz. %	142.45%	96.00%	124.21%	104.56%	85.15%	100.86%	100.00%	-
EPS	2.08	1.11	2.31	1.53	2.06	5.80	1.73	3.11%
YoY %	87.39%	-51.95%	50.98%	-25.73%	-64.48%	235.26%	-	-
Horiz. %	120.23%	64.16%	133.53%	88.44%	119.08%	335.26%	100.00%	-
DPS	1.61	1.86	2.14	1.68	1.44	1.94	1.55	0.63%
YoY %	-13.44%	-13.08%	27.38%	16.67%	-25.77%	25.16%	-	-
Horiz. %	103.87%	120.00%	138.06%	108.39%	92.90%	125.16%	100.00%	-
NAPS	0.9584	0.9198	0.8856	0.8441	0.785	0.6967	0.6036	8.00%
YoY %	4.20%	3.86%	4.92%	7.53%	12.67%	15.42%	-	-
Horiz. %	158.78%	152.39%	146.72%	139.84%	130.05%	115.42%	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	1.91	2.89	2.36	2.94	4.02	2.63	3.75	-10.62%
YoY %	-33.91%	22.46%	-19.73%	-26.87%	52.85%	-29.87%	-	-
Horiz. %	50.93%	77.07%	62.93%	78.40%	107.20%	70.13%	100.00%	-
P/EPS	21.23	40.66	20.61	32.51	26.91	7.41	35.17	-8.06%
YoY %	-47.79%	97.28%	-36.60%	20.81%	263.16%	-78.93%	-	-
Horiz. %	60.36%	115.61%	58.60%	92.44%	76.51%	21.07%	100.00%	-
EY	4.71	2.46	4.85	3.08	3.72	13.49	2.84	8.78%
YoY %	91.46%	-49.28%	57.47%	-17.20%	-72.42%	375.00%	-	-
Horiz. %	165.85%	86.62%	170.77%	108.45%	130.99%	475.00%	100.00%	-
DY	3.65	4.12	4.50	3.37	2.59	4.52	2.54	6.22%
YoY %	-11.41%	-8.44%	33.53%	30.12%	-42.70%	77.95%	-	-
Horiz. %	143.70%	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	2.19	3.01	2.41	2.85	3.91	2.83	3.58	-7.85%
YoY %	-27.24%	24.90%	-15.44%	-27.11%	38.16%	-20.95%	-	-
Horiz. %	61.17%	84.08%	67.32%	79.61%	109.22%	79.05%	100.00%	-
P/EPS	24.33	42.34	21.02	31.57	26.21	7.99	33.53	-5.20%
YoY %	-42.54%	101.43%	-33.42%	20.45%	228.04%	-76.17%	-	-
Horiz. %	72.56%	126.27%	62.69%	94.15%	78.17%	23.83%	100.00%	-
EY	4.11	2.36	4.76	3.17	3.81	12.51	2.98	5.49%
YoY %	74.15%	-50.42%	50.16%	-16.80%	-69.54%	319.80%	-	-
Horiz. %	137.92%	79.19%	159.73%	106.38%	127.85%	419.80%	100.00%	-
DY	3.18	3.96	4.41	3.47	2.65	4.19	2.67	2.95%
YoY %	-19.70%	-10.20%	27.09%	30.94%	-36.75%	56.93%	-	-
Horiz. %	119.10%	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

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