[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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 25 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 09:00:00

EMA 5

30 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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

668

HLIND

HONG LEONG INDUSTRIES BHD

635

MPI

MALAYSIAN PACIFIC INDUSTRIES

615

YTLPOWR

YTL POWER INTERNATIONAL BHD

611

NOTION

NOTION VTEC BHD

553

DNEX

DAGANG NEXCHANGE BERHAD

522

SNS

SNS NETWORK TECHNOLOGY BERHAD

396

HEXCAP

HEXTAR CAPITAL BERHAD

374

GENTING

GENTING BHD

373

Daily Stocks

INGENIEU

0.065

0.00

213,640,100

HSI-HUZ

0.19

-0.005

172,960,600

HSI-CXF

0.115

-0.005

142,131,600

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.145

0.00

85,366,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HU8

0.075

0.00

73,904,900

E&O-LR

0.055

+0.01

56,261,700

AHB-WC

0.07

+0.005

46,762,600

JCY

0.715

+0.02

40,859,700

More active Stocks

DLADY

36.50

+0.48

200

UTDPLT

24.18

+0.24

61,400

VSTECS

4.17

+0.17

500,500

MPI

38.76

+0.16

2,700

ECOWLD-C26

0.16

+0.15

20,000

MAHSING-C60

0.455

+0.115

181,000

GAMUDA

6.60

+0.10

2,175,300

AJI

15.30

+0.10

44,600

KGB

3.48

+0.08

391,100

HLBANK

19.24

+0.08

67,500

More gainer Stocks

NESTLE

121.60

-0.90

2,300

KLK

20.68

-0.30

132,900

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.12

-0.22

20,000

KESM

7.05

-0.13

14,000

KUAISHO-C17

0.08

-0.12

58,800

YTLPOWR-C39

0.805

-0.12

5,000

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

2,811,100

TENAGA

13.90

-0.10

616,700

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