[FIAMMA] YoY TTM Result on 30-Jun-2010 [#3]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	285,939	247,863	216,307	196,217	176,200	151,749	108,805	17.45%
YoY %	15.36%	14.59%	10.24%	11.36%	16.11%	39.47%	-	-
Horiz. %	262.80%	227.80%	198.80%	180.34%	161.94%	139.47%	100.00%	-
PBT	46,865	40,075	38,101	28,730	23,532	18,244	10,209	28.88%
YoY %	16.94%	5.18%	32.62%	22.09%	28.98%	78.71%	-	-
Horiz. %	459.06%	392.55%	373.21%	281.42%	230.50%	178.71%	100.00%	-
Tax	-12,907	-10,366	-9,673	-7,715	-5,833	-4,167	-1,698	40.17%
YoY %	-24.51%	-7.16%	-25.38%	-32.26%	-39.98%	-145.41%	-	-
Horiz. %	760.13%	610.48%	569.67%	454.36%	343.52%	245.41%	100.00%	-
NP	33,958	29,709	28,428	21,015	17,699	14,077	8,511	25.91%
YoY %	14.30%	4.51%	35.27%	18.74%	25.73%	65.40%	-	-
Horiz. %	398.99%	349.07%	334.01%	246.92%	207.95%	165.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,786	27,053	26,189	18,881	16,709	12,169	7,876	25.48%
YoY %	13.80%	3.30%	38.71%	13.00%	37.31%	54.51%	-	-
Horiz. %	390.88%	343.49%	332.52%	239.73%	212.15%	154.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.54%	25.87%	25.39%	26.85%	24.79%	22.84%	16.63%	-
YoY %	6.46%	1.89%	-5.44%	8.31%	8.54%	37.34%	-	-
Horiz. %	165.60%	155.56%	152.68%	161.46%	149.07%	137.34%	100.00%	-
Total Cost	251,981	218,154	187,879	175,202	158,501	137,672	100,294	16.57%
YoY %	15.51%	16.11%	7.24%	10.54%	15.13%	37.27%	-	-
Horiz. %	251.24%	217.51%	187.33%	174.69%	158.04%	137.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	272,544	240,663	204,071	184,128	170,741	125,654	118,018	14.95%
YoY %	13.25%	17.93%	10.83%	7.84%	35.88%	6.47%	-	-
Horiz. %	230.93%	203.92%	172.92%	156.02%	144.67%	106.47%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	12,945	8,250	6,480	4,714	2,359	3,933	1,712	40.05%
YoY %	56.91%	27.31%	37.46%	99.83%	-40.02%	129.73%	-	-
Horiz. %	756.13%	481.89%	378.50%	275.35%	137.79%	229.73%	100.00%	-
Div Payout %	42.05%	30.50%	24.74%	24.97%	14.12%	32.32%	21.74%	-
YoY %	37.87%	23.28%	-0.92%	76.84%	-56.31%	48.67%	-	-
Horiz. %	193.42%	140.29%	113.80%	114.86%	64.95%	148.67%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	272,544	240,663	204,071	184,128	170,741	125,654	118,018	14.95%
YoY %	13.25%	17.93%	10.83%	7.84%	35.88%	6.47%	-	-
Horiz. %	230.93%	203.92%	172.92%	156.02%	144.67%	106.47%	100.00%	-
NOSH	132,303	122,164	117,960	118,031	117,752	78,534	78,679	9.03%
YoY %	8.30%	3.56%	-0.06%	0.24%	49.94%	-0.18%	-	-
Horiz. %	168.16%	155.27%	149.93%	150.02%	149.66%	99.82%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	11.88%	11.99%	13.14%	10.71%	10.04%	9.28%	7.82%	-
YoY %	-0.92%	-8.75%	22.69%	6.67%	8.19%	18.67%	-	-
Horiz. %	151.92%	153.32%	168.03%	136.96%	128.39%	118.67%	100.00%	-
ROE	11.30%	11.24%	12.83%	10.25%	9.79%	9.68%	6.67%	-
YoY %	0.53%	-12.39%	25.17%	4.70%	1.14%	45.13%	-	-
Horiz. %	169.42%	168.52%	192.35%	153.67%	146.78%	145.13%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	216.12	202.89	183.37	166.24	149.64	193.23	138.29	7.71%
YoY %	6.52%	10.65%	10.30%	11.09%	-22.56%	39.73%	-	-
Horiz. %	156.28%	146.71%	132.60%	120.21%	108.21%	139.73%	100.00%	-
EPS	23.27	22.14	22.20	16.00	14.19	15.50	10.01	15.08%
YoY %	5.10%	-0.27%	38.75%	12.76%	-8.45%	54.85%	-	-
Horiz. %	232.47%	221.18%	221.78%	159.84%	141.76%	154.85%	100.00%	-
DPS	9.78	6.75	5.50	4.00	2.00	5.00	2.18	28.39%
YoY %	44.89%	22.73%	37.50%	100.00%	-60.00%	129.36%	-	-
Horiz. %	448.62%	309.63%	252.29%	183.49%	91.74%	229.36%	100.00%	-
NAPS	2.06	1.97	1.73	1.56	1.45	1.60	1.50	5.42%
YoY %	4.57%	13.87%	10.90%	7.59%	-9.38%	6.67%	-	-
Horiz. %	137.33%	131.33%	115.33%	104.00%	96.67%	106.67%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 118,031
RPS	53.93	46.75	40.80	37.01	33.23	28.62	20.52	17.45%
YoY %	15.36%	14.58%	10.24%	11.38%	16.11%	39.47%	-	-
Horiz. %	262.82%	227.83%	198.83%	180.36%	161.94%	139.47%	100.00%	-
EPS	5.81	5.10	4.94	3.56	3.15	2.30	1.49	25.43%
YoY %	13.92%	3.24%	38.76%	13.02%	36.96%	54.36%	-	-
Horiz. %	389.93%	342.28%	331.54%	238.93%	211.41%	154.36%	100.00%	-
DPS	2.44	1.56	1.22	0.89	0.44	0.74	0.32	40.25%
YoY %	56.41%	27.87%	37.08%	102.27%	-40.54%	131.25%	-	-
Horiz. %	762.50%	487.50%	381.25%	278.12%	137.50%	231.25%	100.00%	-
NAPS	0.514	0.4539	0.3849	0.3473	0.322	0.237	0.2226	14.95%
YoY %	13.24%	17.93%	10.83%	7.86%	35.86%	6.47%	-	-
Horiz. %	230.91%	203.91%	172.91%	156.02%	144.65%	106.47%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.60	1.10	1.01	0.80	0.60	0.60	1.09	-
P/RPS	0.74	0.54	0.55	0.48	0.40	0.31	0.79	-1.08%
YoY %	37.04%	-1.82%	14.58%	20.00%	29.03%	-60.76%	-	-
Horiz. %	93.67%	68.35%	69.62%	60.76%	50.63%	39.24%	100.00%	-
P/EPS	6.88	4.97	4.55	5.00	4.23	3.87	10.89	-7.36%
YoY %	38.43%	9.23%	-9.00%	18.20%	9.30%	-64.46%	-	-
Horiz. %	63.18%	45.64%	41.78%	45.91%	38.84%	35.54%	100.00%	-
EY	14.54	20.13	21.98	20.00	23.65	25.83	9.18	7.95%
YoY %	-27.77%	-8.42%	9.90%	-15.43%	-8.44%	181.37%	-	-
Horiz. %	158.39%	219.28%	239.43%	217.86%	257.63%	281.37%	100.00%	-
DY	6.12	6.14	5.45	5.00	3.34	8.33	2.00	20.47%
YoY %	-0.33%	12.66%	9.00%	49.70%	-59.90%	316.50%	-	-
Horiz. %	306.00%	307.00%	272.50%	250.00%	167.00%	416.50%	100.00%	-
P/NAPS	0.78	0.56	0.58	0.51	0.41	0.38	0.73	1.10%
YoY %	39.29%	-3.45%	13.73%	24.39%	7.89%	-47.95%	-	-
Horiz. %	106.85%	76.71%	79.45%	69.86%	56.16%	52.05%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	21/08/13	29/08/12	24/08/11	26/08/10	27/08/09	26/08/08	23/08/07	-
Price	1.60	1.15	1.05	0.75	0.64	0.67	0.82	-
P/RPS	0.74	0.57	0.57	0.45	0.43	0.35	0.59	3.84%
YoY %	29.82%	0.00%	26.67%	4.65%	22.86%	-40.68%	-	-
Horiz. %	125.42%	96.61%	96.61%	76.27%	72.88%	59.32%	100.00%	-
P/EPS	6.88	5.19	4.73	4.69	4.51	4.32	8.19	-2.86%
YoY %	32.56%	9.73%	0.85%	3.99%	4.40%	-47.25%	-	-
Horiz. %	84.00%	63.37%	57.75%	57.26%	55.07%	52.75%	100.00%	-
EY	14.54	19.26	21.14	21.33	22.17	23.13	12.21	2.95%
YoY %	-24.51%	-8.89%	-0.89%	-3.79%	-4.15%	89.43%	-	-
Horiz. %	119.08%	157.74%	173.14%	174.69%	181.57%	189.43%	100.00%	-
DY	6.12	5.87	5.24	5.33	3.13	7.46	2.65	14.95%
YoY %	4.26%	12.02%	-1.69%	70.29%	-58.04%	181.51%	-	-
Horiz. %	230.94%	221.51%	197.74%	201.13%	118.11%	281.51%	100.00%	-
P/NAPS	0.78	0.58	0.61	0.48	0.44	0.42	0.55	5.99%
YoY %	34.48%	-4.92%	27.08%	9.09%	4.76%	-23.64%	-	-
Horiz. %	141.82%	105.45%	110.91%	87.27%	80.00%	76.36%	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