[FIAMMA] YoY TTM Result on 30-Jun-2011 [#3]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	333,090	285,939	247,863	216,307	196,217	176,200	151,749	13.99%
YoY %	16.49%	15.36%	14.59%	10.24%	11.36%	16.11%	-	-
Horiz. %	219.50%	188.43%	163.34%	142.54%	129.30%	116.11%	100.00%	-
PBT	62,540	46,865	40,075	38,101	28,730	23,532	18,244	22.78%
YoY %	33.45%	16.94%	5.18%	32.62%	22.09%	28.98%	-	-
Horiz. %	342.80%	256.88%	219.66%	208.84%	157.48%	128.98%	100.00%	-
Tax	-15,897	-12,907	-10,366	-9,673	-7,715	-5,833	-4,167	24.98%
YoY %	-23.17%	-24.51%	-7.16%	-25.38%	-32.26%	-39.98%	-	-
Horiz. %	381.50%	309.74%	248.76%	232.13%	185.15%	139.98%	100.00%	-
NP	46,643	33,958	29,709	28,428	21,015	17,699	14,077	22.08%
YoY %	37.35%	14.30%	4.51%	35.27%	18.74%	25.73%	-	-
Horiz. %	331.34%	241.23%	211.05%	201.95%	149.29%	125.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,791	30,786	27,053	26,189	18,881	16,709	12,169	23.30%
YoY %	38.99%	13.80%	3.30%	38.71%	13.00%	37.31%	-	-
Horiz. %	351.64%	252.99%	222.31%	215.21%	155.16%	137.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.42%	27.54%	25.87%	25.39%	26.85%	24.79%	22.84%	-
YoY %	-7.70%	6.46%	1.89%	-5.44%	8.31%	8.54%	-	-
Horiz. %	111.30%	120.58%	113.27%	111.16%	117.56%	108.54%	100.00%	-
Total Cost	286,447	251,981	218,154	187,879	175,202	158,501	137,672	12.98%
YoY %	13.68%	15.51%	16.11%	7.24%	10.54%	15.13%	-	-
Horiz. %	208.06%	183.03%	158.46%	136.47%	127.26%	115.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	311,866	272,544	240,663	204,071	184,128	170,741	125,654	16.35%
YoY %	14.43%	13.25%	17.93%	10.83%	7.84%	35.88%	-	-
Horiz. %	248.19%	216.90%	191.53%	162.41%	146.54%	135.88%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	10,675	12,945	8,250	6,480	4,714	2,359	3,933	18.09%
YoY %	-17.54%	56.91%	27.31%	37.46%	99.83%	-40.02%	-	-
Horiz. %	271.42%	329.14%	209.76%	164.76%	119.86%	59.98%	100.00%	-
Div Payout %	24.95%	42.05%	30.50%	24.74%	24.97%	14.12%	32.32%	-
YoY %	-40.67%	37.87%	23.28%	-0.92%	76.84%	-56.31%	-	-
Horiz. %	77.20%	130.11%	94.37%	76.55%	77.26%	43.69%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	311,866	272,544	240,663	204,071	184,128	170,741	125,654	16.35%
YoY %	14.43%	13.25%	17.93%	10.83%	7.84%	35.88%	-	-
Horiz. %	248.19%	216.90%	191.53%	162.41%	146.54%	135.88%	100.00%	-
NOSH	136,783	132,303	122,164	117,960	118,031	117,752	78,534	9.68%
YoY %	3.39%	8.30%	3.56%	-0.06%	0.24%	49.94%	-	-
Horiz. %	174.17%	168.47%	155.56%	150.20%	150.29%	149.94%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	14.00%	11.88%	11.99%	13.14%	10.71%	10.04%	9.28%	-
YoY %	17.85%	-0.92%	-8.75%	22.69%	6.67%	8.19%	-	-
Horiz. %	150.86%	128.02%	129.20%	141.59%	115.41%	108.19%	100.00%	-
ROE	13.72%	11.30%	11.24%	12.83%	10.25%	9.79%	9.68%	-
YoY %	21.42%	0.53%	-12.39%	25.17%	4.70%	1.14%	-	-
Horiz. %	141.74%	116.74%	116.12%	132.54%	105.89%	101.14%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	243.52	216.12	202.89	183.37	166.24	149.64	193.23	3.92%
YoY %	12.68%	6.52%	10.65%	10.30%	11.09%	-22.56%	-	-
Horiz. %	126.03%	111.85%	105.00%	94.90%	86.03%	77.44%	100.00%	-
EPS	31.28	23.27	22.14	22.20	16.00	14.19	15.50	12.40%
YoY %	34.42%	5.10%	-0.27%	38.75%	12.76%	-8.45%	-	-
Horiz. %	201.81%	150.13%	142.84%	143.23%	103.23%	91.55%	100.00%	-
DPS	7.80	9.78	6.75	5.50	4.00	2.00	5.00	7.68%
YoY %	-20.25%	44.89%	22.73%	37.50%	100.00%	-60.00%	-	-
Horiz. %	156.00%	195.60%	135.00%	110.00%	80.00%	40.00%	100.00%	-
NAPS	2.28	2.06	1.97	1.73	1.56	1.45	1.60	6.07%
YoY %	10.68%	4.57%	13.87%	10.90%	7.59%	-9.38%	-	-
Horiz. %	142.50%	128.75%	123.12%	108.12%	97.50%	90.62%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 117,960
RPS	62.82	53.93	46.75	40.80	37.01	33.23	28.62	13.99%
YoY %	16.48%	15.36%	14.58%	10.24%	11.38%	16.11%	-	-
Horiz. %	219.50%	188.43%	163.35%	142.56%	129.32%	116.11%	100.00%	-
EPS	8.07	5.81	5.10	4.94	3.56	3.15	2.30	23.25%
YoY %	38.90%	13.92%	3.24%	38.76%	13.02%	36.96%	-	-
Horiz. %	350.87%	252.61%	221.74%	214.78%	154.78%	136.96%	100.00%	-
DPS	2.01	2.44	1.56	1.22	0.89	0.44	0.74	18.11%
YoY %	-17.62%	56.41%	27.87%	37.08%	102.27%	-40.54%	-	-
Horiz. %	271.62%	329.73%	210.81%	164.86%	120.27%	59.46%	100.00%	-
NAPS	0.5882	0.514	0.4539	0.3849	0.3473	0.322	0.237	16.34%
YoY %	14.44%	13.24%	17.93%	10.83%	7.86%	35.86%	-	-
Horiz. %	248.19%	216.88%	191.52%	162.41%	146.54%	135.86%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	2.03	1.60	1.10	1.01	0.80	0.60	0.60	-
P/RPS	0.83	0.74	0.54	0.55	0.48	0.40	0.31	17.82%
YoY %	12.16%	37.04%	-1.82%	14.58%	20.00%	29.03%	-	-
Horiz. %	267.74%	238.71%	174.19%	177.42%	154.84%	129.03%	100.00%	-
P/EPS	6.49	6.88	4.97	4.55	5.00	4.23	3.87	8.99%
YoY %	-5.67%	38.43%	9.23%	-9.00%	18.20%	9.30%	-	-
Horiz. %	167.70%	177.78%	128.42%	117.57%	129.20%	109.30%	100.00%	-
EY	15.41	14.54	20.13	21.98	20.00	23.65	25.83	-8.24%
YoY %	5.98%	-27.77%	-8.42%	9.90%	-15.43%	-8.44%	-	-
Horiz. %	59.66%	56.29%	77.93%	85.09%	77.43%	91.56%	100.00%	-
DY	3.84	6.12	6.14	5.45	5.00	3.34	8.33	-12.10%
YoY %	-37.25%	-0.33%	12.66%	9.00%	49.70%	-59.90%	-	-
Horiz. %	46.10%	73.47%	73.71%	65.43%	60.02%	40.10%	100.00%	-
P/NAPS	0.89	0.78	0.56	0.58	0.51	0.41	0.38	15.23%
YoY %	14.10%	39.29%	-3.45%	13.73%	24.39%	7.89%	-	-
Horiz. %	234.21%	205.26%	147.37%	152.63%	134.21%	107.89%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	20/08/14	21/08/13	29/08/12	24/08/11	26/08/10	27/08/09	26/08/08	-
Price	2.34	1.60	1.15	1.05	0.75	0.64	0.67	-
P/RPS	0.96	0.74	0.57	0.57	0.45	0.43	0.35	18.30%
YoY %	29.73%	29.82%	0.00%	26.67%	4.65%	22.86%	-	-
Horiz. %	274.29%	211.43%	162.86%	162.86%	128.57%	122.86%	100.00%	-
P/EPS	7.48	6.88	5.19	4.73	4.69	4.51	4.32	9.57%
YoY %	8.72%	32.56%	9.73%	0.85%	3.99%	4.40%	-	-
Horiz. %	173.15%	159.26%	120.14%	109.49%	108.56%	104.40%	100.00%	-
EY	13.37	14.54	19.26	21.14	21.33	22.17	23.13	-8.72%
YoY %	-8.05%	-24.51%	-8.89%	-0.89%	-3.79%	-4.15%	-	-
Horiz. %	57.80%	62.86%	83.27%	91.40%	92.22%	95.85%	100.00%	-
DY	3.34	6.12	5.87	5.24	5.33	3.13	7.46	-12.52%
YoY %	-45.42%	4.26%	12.02%	-1.69%	70.29%	-58.04%	-	-
Horiz. %	44.77%	82.04%	78.69%	70.24%	71.45%	41.96%	100.00%	-
P/NAPS	1.03	0.78	0.58	0.61	0.48	0.44	0.42	16.11%
YoY %	32.05%	34.48%	-4.92%	27.08%	9.09%	4.76%	-	-
Horiz. %	245.24%	185.71%	138.10%	145.24%	114.29%	104.76%	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