[FIAMMA] YoY TTM Result on 30-Jun-2015 [#3]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	322,161	298,934	297,328	332,719	333,090	285,939	247,863	4.46%
YoY %	7.77%	0.54%	-10.64%	-0.11%	16.49%	15.36%	-	-
Horiz. %	129.98%	120.60%	119.96%	134.24%	134.38%	115.36%	100.00%	-
PBT	40,475	37,256	55,172	53,710	62,540	46,865	40,075	0.16%
YoY %	8.64%	-32.47%	2.72%	-14.12%	33.45%	16.94%	-	-
Horiz. %	101.00%	92.97%	137.67%	134.02%	156.06%	116.94%	100.00%	-
Tax	-9,835	-9,812	-9,935	-14,326	-15,897	-12,907	-10,366	-0.87%
YoY %	-0.23%	1.24%	30.65%	9.88%	-23.17%	-24.51%	-	-
Horiz. %	94.88%	94.66%	95.84%	138.20%	153.36%	124.51%	100.00%	-
NP	30,640	27,444	45,237	39,384	46,643	33,958	29,709	0.51%
YoY %	11.65%	-39.33%	14.86%	-15.56%	37.35%	14.30%	-	-
Horiz. %	103.13%	92.38%	152.27%	132.57%	157.00%	114.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,790	25,314	43,038	34,954	42,791	30,786	27,053	1.04%
YoY %	13.73%	-41.18%	23.13%	-18.31%	38.99%	13.80%	-	-
Horiz. %	106.42%	93.57%	159.09%	129.21%	158.17%	113.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.30%	26.34%	18.01%	26.67%	25.42%	27.54%	25.87%	-
YoY %	-7.74%	46.25%	-32.47%	4.92%	-7.70%	6.46%	-	-
Horiz. %	93.93%	101.82%	69.62%	103.09%	98.26%	106.46%	100.00%	-
Total Cost	291,521	271,490	252,091	293,335	286,447	251,981	218,154	4.94%
YoY %	7.38%	7.70%	-14.06%	2.40%	13.68%	15.51%	-	-
Horiz. %	133.63%	124.45%	115.56%	134.46%	131.30%	115.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	455,367	429,738	389,189	339,528	311,866	272,544	240,663	11.20%
YoY %	5.96%	10.42%	14.63%	8.87%	14.43%	13.25%	-	-
Horiz. %	189.21%	178.56%	161.72%	141.08%	129.59%	113.25%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	8,900	7,614	10,299	8,206	10,675	12,945	8,250	1.27%
YoY %	16.89%	-26.07%	25.51%	-23.13%	-17.54%	56.91%	-	-
Horiz. %	107.88%	92.29%	124.84%	99.47%	129.39%	156.91%	100.00%	-
Div Payout %	30.91%	30.08%	23.93%	23.48%	24.95%	42.05%	30.50%	-
YoY %	2.76%	25.70%	1.92%	-5.89%	-40.67%	37.87%	-	-
Horiz. %	101.34%	98.62%	78.46%	76.98%	81.80%	137.87%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	455,367	429,738	389,189	339,528	311,866	272,544	240,663	11.20%
YoY %	5.96%	10.42%	14.63%	8.87%	14.43%	13.25%	-	-
Horiz. %	189.21%	178.56%	161.72%	141.08%	129.59%	113.25%	100.00%	-
NOSH	530,022	530,022	492,644	137,460	136,783	132,303	122,164	27.69%
YoY %	0.00%	7.59%	258.39%	0.49%	3.39%	8.30%	-	-
Horiz. %	433.86%	433.86%	403.26%	112.52%	111.97%	108.30%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	9.51%	9.18%	15.21%	11.84%	14.00%	11.88%	11.99%	-
YoY %	3.59%	-39.64%	28.46%	-15.43%	17.85%	-0.92%	-	-
Horiz. %	79.32%	76.56%	126.86%	98.75%	116.76%	99.08%	100.00%	-
ROE	6.32%	5.89%	11.06%	10.29%	13.72%	11.30%	11.24%	-
YoY %	7.30%	-46.75%	7.48%	-25.00%	21.42%	0.53%	-	-
Horiz. %	56.23%	52.40%	98.40%	91.55%	122.06%	100.53%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	63.67	58.43	60.35	242.05	243.52	216.12	202.89	-17.55%
YoY %	8.97%	-3.18%	-75.07%	-0.60%	12.68%	6.52%	-	-
Horiz. %	31.38%	28.80%	29.75%	119.30%	120.03%	106.52%	100.00%	-
EPS	5.69	4.95	8.74	25.43	31.28	23.27	22.14	-20.25%
YoY %	14.95%	-43.36%	-65.63%	-18.70%	34.42%	5.10%	-	-
Horiz. %	25.70%	22.36%	39.48%	114.86%	141.28%	105.10%	100.00%	-
DPS	1.75	1.49	2.09	6.00	7.80	9.78	6.75	-20.13%
YoY %	17.45%	-28.71%	-65.17%	-23.08%	-20.25%	44.89%	-	-
Horiz. %	25.93%	22.07%	30.96%	88.89%	115.56%	144.89%	100.00%	-
NAPS	0.90	0.84	0.79	2.47	2.28	2.06	1.97	-12.23%
YoY %	7.14%	6.33%	-68.02%	8.33%	10.68%	4.57%	-	-
Horiz. %	45.69%	42.64%	40.10%	125.38%	115.74%	104.57%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 137,460
RPS	60.76	56.38	56.08	62.75	62.82	53.93	46.75	4.46%
YoY %	7.77%	0.53%	-10.63%	-0.11%	16.48%	15.36%	-	-
Horiz. %	129.97%	120.60%	119.96%	134.22%	134.37%	115.36%	100.00%	-
EPS	5.43	4.77	8.12	6.59	8.07	5.81	5.10	1.04%
YoY %	13.84%	-41.26%	23.22%	-18.34%	38.90%	13.92%	-	-
Horiz. %	106.47%	93.53%	159.22%	129.22%	158.24%	113.92%	100.00%	-
DPS	1.68	1.44	1.94	1.55	2.01	2.44	1.56	1.24%
YoY %	16.67%	-25.77%	25.16%	-22.89%	-17.62%	56.41%	-	-
Horiz. %	107.69%	92.31%	124.36%	99.36%	128.85%	156.41%	100.00%	-
NAPS	0.8588	0.8105	0.734	0.6403	0.5882	0.514	0.4539	11.20%
YoY %	5.96%	10.42%	14.63%	8.86%	14.44%	13.24%	-	-
Horiz. %	189.20%	178.56%	161.71%	141.07%	129.59%	113.24%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.495	0.545	0.58	1.86	2.03	1.60	1.10	-
P/RPS	0.78	0.93	0.96	0.77	0.83	0.74	0.54	6.31%
YoY %	-16.13%	-3.12%	24.68%	-7.23%	12.16%	37.04%	-	-
Horiz. %	144.44%	172.22%	177.78%	142.59%	153.70%	137.04%	100.00%	-
P/EPS	8.70	11.01	6.64	7.31	6.49	6.88	4.97	9.77%
YoY %	-20.98%	65.81%	-9.17%	12.63%	-5.67%	38.43%	-	-
Horiz. %	175.05%	221.53%	133.60%	147.08%	130.58%	138.43%	100.00%	-
EY	11.50	9.08	15.06	13.67	15.41	14.54	20.13	-8.90%
YoY %	26.65%	-39.71%	10.17%	-11.29%	5.98%	-27.77%	-	-
Horiz. %	57.13%	45.11%	74.81%	67.91%	76.55%	72.23%	100.00%	-
DY	3.54	2.73	3.60	3.23	3.84	6.12	6.14	-8.76%
YoY %	29.67%	-24.17%	11.46%	-15.89%	-37.25%	-0.33%	-	-
Horiz. %	57.65%	44.46%	58.63%	52.61%	62.54%	99.67%	100.00%	-
P/NAPS	0.55	0.65	0.73	0.75	0.89	0.78	0.56	-0.29%
YoY %	-15.38%	-10.96%	-2.67%	-15.73%	14.10%	39.29%	-	-
Horiz. %	98.21%	116.07%	130.36%	133.93%	158.93%	139.29%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	20/08/18	21/08/17	25/08/16	19/08/15	20/08/14	21/08/13	29/08/12	-
Price	0.525	0.515	0.58	1.72	2.34	1.60	1.15	-
P/RPS	0.82	0.88	0.96	0.71	0.96	0.74	0.57	6.24%
YoY %	-6.82%	-8.33%	35.21%	-26.04%	29.73%	29.82%	-	-
Horiz. %	143.86%	154.39%	168.42%	124.56%	168.42%	129.82%	100.00%	-
P/EPS	9.23	10.41	6.64	6.76	7.48	6.88	5.19	10.06%
YoY %	-11.34%	56.78%	-1.78%	-9.63%	8.72%	32.56%	-	-
Horiz. %	177.84%	200.58%	127.94%	130.25%	144.12%	132.56%	100.00%	-
EY	10.84	9.61	15.06	14.78	13.37	14.54	19.26	-9.13%
YoY %	12.80%	-36.19%	1.89%	10.55%	-8.05%	-24.51%	-	-
Horiz. %	56.28%	49.90%	78.19%	76.74%	69.42%	75.49%	100.00%	-
DY	3.33	2.89	3.60	3.49	3.34	6.12	5.87	-9.01%
YoY %	15.22%	-19.72%	3.15%	4.49%	-45.42%	4.26%	-	-
Horiz. %	56.73%	49.23%	61.33%	59.45%	56.90%	104.26%	100.00%	-
P/NAPS	0.58	0.61	0.73	0.70	1.03	0.78	0.58	0.00%
YoY %	-4.92%	-16.44%	4.29%	-32.04%	32.05%	34.48%	-	-
Horiz. %	100.00%	105.17%	125.86%	120.69%	177.59%	134.48%	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