[FIAMMA] YoY TTM Result on 30-Jun-2016 [#3]

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	361,686	322,161	298,934	297,328	332,719	333,090	285,939	3.99%
YoY %	12.27%	7.77%	0.54%	-10.64%	-0.11%	16.49%	-	-
Horiz. %	126.49%	112.67%	104.54%	103.98%	116.36%	116.49%	100.00%	-
PBT	50,043	40,475	37,256	55,172	53,710	62,540	46,865	1.09%
YoY %	23.64%	8.64%	-32.47%	2.72%	-14.12%	33.45%	-	-
Horiz. %	106.78%	86.37%	79.50%	117.73%	114.61%	133.45%	100.00%	-
Tax	-12,393	-9,835	-9,812	-9,935	-14,326	-15,897	-12,907	-0.67%
YoY %	-26.01%	-0.23%	1.24%	30.65%	9.88%	-23.17%	-	-
Horiz. %	96.02%	76.20%	76.02%	76.97%	110.99%	123.17%	100.00%	-
NP	37,650	30,640	27,444	45,237	39,384	46,643	33,958	1.73%
YoY %	22.88%	11.65%	-39.33%	14.86%	-15.56%	37.35%	-	-
Horiz. %	110.87%	90.23%	80.82%	133.21%	115.98%	137.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,090	28,790	25,314	43,038	34,954	42,791	30,786	1.71%
YoY %	18.41%	13.73%	-41.18%	23.13%	-18.31%	38.99%	-	-
Horiz. %	110.73%	93.52%	82.23%	139.80%	113.54%	138.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.76%	24.30%	26.34%	18.01%	26.67%	25.42%	27.54%	-
YoY %	1.89%	-7.74%	46.25%	-32.47%	4.92%	-7.70%	-	-
Horiz. %	89.91%	88.24%	95.64%	65.40%	96.84%	92.30%	100.00%	-
Total Cost	324,036	291,521	271,490	252,091	293,335	286,447	251,981	4.27%
YoY %	11.15%	7.38%	7.70%	-14.06%	2.40%	13.68%	-	-
Horiz. %	128.60%	115.69%	107.74%	100.04%	116.41%	113.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	468,837	455,367	429,738	389,189	339,528	311,866	272,544	9.45%
YoY %	2.96%	5.96%	10.42%	14.63%	8.87%	14.43%	-	-
Horiz. %	172.02%	167.08%	157.68%	142.80%	124.58%	114.43%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	11,360	8,900	7,614	10,299	8,206	10,675	12,945	-2.15%
YoY %	27.64%	16.89%	-26.07%	25.51%	-23.13%	-17.54%	-	-
Horiz. %	87.76%	68.75%	58.82%	79.56%	63.39%	82.46%	100.00%	-
Div Payout %	33.32%	30.91%	30.08%	23.93%	23.48%	24.95%	42.05%	-
YoY %	7.80%	2.76%	25.70%	1.92%	-5.89%	-40.67%	-	-
Horiz. %	79.24%	73.51%	71.53%	56.91%	55.84%	59.33%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	468,837	455,367	429,738	389,189	339,528	311,866	272,544	9.45%
YoY %	2.96%	5.96%	10.42%	14.63%	8.87%	14.43%	-	-
Horiz. %	172.02%	167.08%	157.68%	142.80%	124.58%	114.43%	100.00%	-
NOSH	530,026	530,022	530,022	492,644	137,460	136,783	132,303	26.01%
YoY %	0.00%	0.00%	7.59%	258.39%	0.49%	3.39%	-	-
Horiz. %	400.62%	400.61%	400.61%	372.36%	103.90%	103.39%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	10.41%	9.51%	9.18%	15.21%	11.84%	14.00%	11.88%	-
YoY %	9.46%	3.59%	-39.64%	28.46%	-15.43%	17.85%	-	-
Horiz. %	87.63%	80.05%	77.27%	128.03%	99.66%	117.85%	100.00%	-
ROE	7.27%	6.32%	5.89%	11.06%	10.29%	13.72%	11.30%	-
YoY %	15.03%	7.30%	-46.75%	7.48%	-25.00%	21.42%	-	-
Horiz. %	64.34%	55.93%	52.12%	97.88%	91.06%	121.42%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	73.29	63.67	58.43	60.35	242.05	243.52	216.12	-16.48%
YoY %	15.11%	8.97%	-3.18%	-75.07%	-0.60%	12.68%	-	-
Horiz. %	33.91%	29.46%	27.04%	27.92%	112.00%	112.68%	100.00%	-
EPS	6.91	5.69	4.95	8.74	25.43	31.28	23.27	-18.31%
YoY %	21.44%	14.95%	-43.36%	-65.63%	-18.70%	34.42%	-	-
Horiz. %	29.69%	24.45%	21.27%	37.56%	109.28%	134.42%	100.00%	-
DPS	2.30	1.75	1.49	2.09	6.00	7.80	9.78	-21.42%
YoY %	31.43%	17.45%	-28.71%	-65.17%	-23.08%	-20.25%	-	-
Horiz. %	23.52%	17.89%	15.24%	21.37%	61.35%	79.75%	100.00%	-
NAPS	0.95	0.90	0.84	0.79	2.47	2.28	2.06	-12.09%
YoY %	5.56%	7.14%	6.33%	-68.02%	8.33%	10.68%	-	-
Horiz. %	46.12%	43.69%	40.78%	38.35%	119.90%	110.68%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 492,644
RPS	68.21	60.76	56.38	56.08	62.75	62.82	53.93	3.99%
YoY %	12.26%	7.77%	0.53%	-10.63%	-0.11%	16.48%	-	-
Horiz. %	126.48%	112.66%	104.54%	103.99%	116.35%	116.48%	100.00%	-
EPS	6.43	5.43	4.77	8.12	6.59	8.07	5.81	1.70%
YoY %	18.42%	13.84%	-41.26%	23.22%	-18.34%	38.90%	-	-
Horiz. %	110.67%	93.46%	82.10%	139.76%	113.43%	138.90%	100.00%	-
DPS	2.14	1.68	1.44	1.94	1.55	2.01	2.44	-2.16%
YoY %	27.38%	16.67%	-25.77%	25.16%	-22.89%	-17.62%	-	-
Horiz. %	87.70%	68.85%	59.02%	79.51%	63.52%	82.38%	100.00%	-
NAPS	0.8842	0.8588	0.8105	0.734	0.6403	0.5882	0.514	9.45%
YoY %	2.96%	5.96%	10.42%	14.63%	8.86%	14.44%	-	-
Horiz. %	172.02%	167.08%	157.68%	142.80%	124.57%	114.44%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.48	0.495	0.545	0.58	1.86	2.03	1.60	-
P/RPS	0.65	0.78	0.93	0.96	0.77	0.83	0.74	-2.13%
YoY %	-16.67%	-16.13%	-3.12%	24.68%	-7.23%	12.16%	-	-
Horiz. %	87.84%	105.41%	125.68%	129.73%	104.05%	112.16%	100.00%	-
P/EPS	6.95	8.70	11.01	6.64	7.31	6.49	6.88	0.16%
YoY %	-20.11%	-20.98%	65.81%	-9.17%	12.63%	-5.67%	-	-
Horiz. %	101.02%	126.45%	160.03%	96.51%	106.25%	94.33%	100.00%	-
EY	14.39	11.50	9.08	15.06	13.67	15.41	14.54	-0.17%
YoY %	25.13%	26.65%	-39.71%	10.17%	-11.29%	5.98%	-	-
Horiz. %	98.97%	79.09%	62.45%	103.58%	94.02%	105.98%	100.00%	-
DY	4.80	3.54	2.73	3.60	3.23	3.84	6.12	-3.96%
YoY %	35.59%	29.67%	-24.17%	11.46%	-15.89%	-37.25%	-	-
Horiz. %	78.43%	57.84%	44.61%	58.82%	52.78%	62.75%	100.00%	-
P/NAPS	0.51	0.55	0.65	0.73	0.75	0.89	0.78	-6.83%
YoY %	-7.27%	-15.38%	-10.96%	-2.67%	-15.73%	14.10%	-	-
Horiz. %	65.38%	70.51%	83.33%	93.59%	96.15%	114.10%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	21/08/19	20/08/18	21/08/17	25/08/16	19/08/15	20/08/14	21/08/13	-
Price	0.49	0.525	0.515	0.58	1.72	2.34	1.60	-
P/RPS	0.67	0.82	0.88	0.96	0.71	0.96	0.74	-1.64%
YoY %	-18.29%	-6.82%	-8.33%	35.21%	-26.04%	29.73%	-	-
Horiz. %	90.54%	110.81%	118.92%	129.73%	95.95%	129.73%	100.00%	-
P/EPS	7.09	9.23	10.41	6.64	6.76	7.48	6.88	0.50%
YoY %	-23.19%	-11.34%	56.78%	-1.78%	-9.63%	8.72%	-	-
Horiz. %	103.05%	134.16%	151.31%	96.51%	98.26%	108.72%	100.00%	-
EY	14.10	10.84	9.61	15.06	14.78	13.37	14.54	-0.51%
YoY %	30.07%	12.80%	-36.19%	1.89%	10.55%	-8.05%	-	-
Horiz. %	96.97%	74.55%	66.09%	103.58%	101.65%	91.95%	100.00%	-
DY	4.70	3.33	2.89	3.60	3.49	3.34	6.12	-4.30%
YoY %	41.14%	15.22%	-19.72%	3.15%	4.49%	-45.42%	-	-
Horiz. %	76.80%	54.41%	47.22%	58.82%	57.03%	54.58%	100.00%	-
P/NAPS	0.52	0.58	0.61	0.73	0.70	1.03	0.78	-6.53%
YoY %	-10.34%	-4.92%	-16.44%	4.29%	-32.04%	32.05%	-	-
Horiz. %	66.67%	74.36%	78.21%	93.59%	89.74%	132.05%	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 - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:30:00

EMA 5

30 Mins

BUY

2024-06-28 15:35:00

EMA 5

5 Mins

BUY

2024-06-28 15:35:00

ADX

5 Mins

BUY

2024-06-28 15:35:00

OBV

5 Mins

BUY

2024-06-28 15:35:00

MACD/RSI

5 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

916

HLIND

HONG LEONG INDUSTRIES BHD

910

JCY

JCY INTERNATIONAL BERHAD

634

DNEX

DAGANG NEXCHANGE BERHAD

622

GENTING

GENTING BHD

595

YTLPOWR

YTL POWER INTERNATIONAL BHD

559

MAYBANK

MALAYAN BANKING BHD

490

MYEG

MY E.G. SERVICES BHD

475

SAPNRG

SAPURA ENERGY BERHAD

475

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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