[FIAMMA] YoY TTM Result on 30-Jun-2021 [#3]

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	398,796	338,639	361,686	322,161	298,934	297,328	332,719	3.06%
YoY %	17.76%	-6.37%	12.27%	7.77%	0.54%	-10.64%	-	-
Horiz. %	119.86%	101.78%	108.71%	96.83%	89.85%	89.36%	100.00%	-
PBT	64,467	45,284	50,043	40,475	37,256	55,172	53,710	3.08%
YoY %	42.36%	-9.51%	23.64%	8.64%	-32.47%	2.72%	-	-
Horiz. %	120.03%	84.31%	93.17%	75.36%	69.37%	102.72%	100.00%	-
Tax	-19,029	-12,999	-12,393	-9,835	-9,812	-9,935	-14,326	4.84%
YoY %	-46.39%	-4.89%	-26.01%	-0.23%	1.24%	30.65%	-	-
Horiz. %	132.83%	90.74%	86.51%	68.65%	68.49%	69.35%	100.00%	-
NP	45,438	32,285	37,650	30,640	27,444	45,237	39,384	2.40%
YoY %	40.74%	-14.25%	22.88%	11.65%	-39.33%	14.86%	-	-
Horiz. %	115.37%	81.97%	95.60%	77.80%	69.68%	114.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,622	30,024	34,090	28,790	25,314	43,038	34,954	2.94%
YoY %	38.63%	-11.93%	18.41%	13.73%	-41.18%	23.13%	-	-
Horiz. %	119.08%	85.90%	97.53%	82.37%	72.42%	123.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.52%	28.71%	24.76%	24.30%	26.34%	18.01%	26.67%	-
YoY %	2.82%	15.95%	1.89%	-7.74%	46.25%	-32.47%	-	-
Horiz. %	110.69%	107.65%	92.84%	91.11%	98.76%	67.53%	100.00%	-
Total Cost	353,358	306,354	324,036	291,521	271,490	252,091	293,335	3.14%
YoY %	15.34%	-5.46%	11.15%	7.38%	7.70%	-14.06%	-	-
Horiz. %	120.46%	104.44%	110.47%	99.38%	92.55%	85.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	532,605	503,364	468,837	455,367	429,738	389,189	339,528	7.78%
YoY %	5.81%	7.36%	2.96%	5.96%	10.42%	14.63%	-	-
Horiz. %	156.87%	148.25%	138.08%	134.12%	126.57%	114.63%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	8,600	9,901	11,360	8,900	7,614	10,299	8,206	0.78%
YoY %	-13.14%	-12.84%	27.64%	16.89%	-26.07%	25.51%	-	-
Horiz. %	104.80%	120.66%	138.44%	108.46%	92.79%	125.51%	100.00%	-
Div Payout %	20.66%	32.98%	33.32%	30.91%	30.08%	23.93%	23.48%	-
YoY %	-37.36%	-1.02%	7.80%	2.76%	25.70%	1.92%	-	-
Horiz. %	87.99%	140.46%	141.91%	131.64%	128.11%	101.92%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	532,605	503,364	468,837	455,367	429,738	389,189	339,528	7.78%
YoY %	5.81%	7.36%	2.96%	5.96%	10.42%	14.63%	-	-
Horiz. %	156.87%	148.25%	138.08%	134.12%	126.57%	114.63%	100.00%	-
NOSH	514,811	530,026	530,026	530,022	530,022	492,644	137,460	24.59%
YoY %	-2.87%	0.00%	0.00%	0.00%	7.59%	258.39%	-	-
Horiz. %	374.52%	385.59%	385.59%	385.58%	385.58%	358.39%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	11.39%	9.53%	10.41%	9.51%	9.18%	15.21%	11.84%	-
YoY %	19.52%	-8.45%	9.46%	3.59%	-39.64%	28.46%	-	-
Horiz. %	96.20%	80.49%	87.92%	80.32%	77.53%	128.46%	100.00%	-
ROE	7.81%	5.96%	7.27%	6.32%	5.89%	11.06%	10.29%	-
YoY %	31.04%	-18.02%	15.03%	7.30%	-46.75%	7.48%	-	-
Horiz. %	75.90%	57.92%	70.65%	61.42%	57.24%	107.48%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	80.94	69.29	73.29	63.67	58.43	60.35	242.05	-16.67%
YoY %	16.81%	-5.46%	15.11%	8.97%	-3.18%	-75.07%	-	-
Horiz. %	33.44%	28.63%	30.28%	26.30%	24.14%	24.93%	100.00%	-
EPS	8.45	6.14	6.91	5.69	4.95	8.74	25.43	-16.76%
YoY %	37.62%	-11.14%	21.44%	14.95%	-43.36%	-65.63%	-	-
Horiz. %	33.23%	24.14%	27.17%	22.38%	19.47%	34.37%	100.00%	-
DPS	1.76	2.01	2.30	1.75	1.49	2.09	6.00	-18.47%
YoY %	-12.44%	-12.61%	31.43%	17.45%	-28.71%	-65.17%	-	-
Horiz. %	29.33%	33.50%	38.33%	29.17%	24.83%	34.83%	100.00%	-
NAPS	1.081	1.03	0.95	0.90	0.84	0.79	2.47	-12.85%
YoY %	4.95%	8.42%	5.56%	7.14%	6.33%	-68.02%	-	-
Horiz. %	43.77%	41.70%	38.46%	36.44%	34.01%	31.98%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 514,811
RPS	75.21	63.87	68.21	60.76	56.38	56.08	62.75	3.06%
YoY %	17.75%	-6.36%	12.26%	7.77%	0.53%	-10.63%	-	-
Horiz. %	119.86%	101.78%	108.70%	96.83%	89.85%	89.37%	100.00%	-
EPS	7.85	5.66	6.43	5.43	4.77	8.12	6.59	2.95%
YoY %	38.69%	-11.98%	18.42%	13.84%	-41.26%	23.22%	-	-
Horiz. %	119.12%	85.89%	97.57%	82.40%	72.38%	123.22%	100.00%	-
DPS	1.62	1.87	2.14	1.68	1.44	1.94	1.55	0.73%
YoY %	-13.37%	-12.62%	27.38%	16.67%	-25.77%	25.16%	-	-
Horiz. %	104.52%	120.65%	138.06%	108.39%	92.90%	125.16%	100.00%	-
NAPS	1.0045	0.9493	0.8842	0.8588	0.8105	0.734	0.6403	7.78%
YoY %	5.81%	7.36%	2.96%	5.96%	10.42%	14.63%	-	-
Horiz. %	156.88%	148.26%	138.09%	134.12%	126.58%	114.63%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.565	0.49	0.48	0.495	0.545	0.58	1.86	-
P/RPS	0.70	0.71	0.65	0.78	0.93	0.96	0.77	-1.57%
YoY %	-1.41%	9.23%	-16.67%	-16.13%	-3.12%	24.68%	-	-
Horiz. %	90.91%	92.21%	84.42%	101.30%	120.78%	124.68%	100.00%	-
P/EPS	6.69	7.98	6.95	8.70	11.01	6.64	7.31	-1.46%
YoY %	-16.17%	14.82%	-20.11%	-20.98%	65.81%	-9.17%	-	-
Horiz. %	91.52%	109.17%	95.08%	119.02%	150.62%	90.83%	100.00%	-
EY	14.95	12.54	14.39	11.50	9.08	15.06	13.67	1.50%
YoY %	19.22%	-12.86%	25.13%	26.65%	-39.71%	10.17%	-	-
Horiz. %	109.36%	91.73%	105.27%	84.13%	66.42%	110.17%	100.00%	-
DY	3.12	4.10	4.80	3.54	2.73	3.60	3.23	-0.57%
YoY %	-23.90%	-14.58%	35.59%	29.67%	-24.17%	11.46%	-	-
Horiz. %	96.59%	126.93%	148.61%	109.60%	84.52%	111.46%	100.00%	-
P/NAPS	0.52	0.48	0.51	0.55	0.65	0.73	0.75	-5.91%
YoY %	8.33%	-5.88%	-7.27%	-15.38%	-10.96%	-2.67%	-	-
Horiz. %	69.33%	64.00%	68.00%	73.33%	86.67%	97.33%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	25/08/21	25/08/20	21/08/19	20/08/18	21/08/17	25/08/16	19/08/15	-
Price	0.575	0.505	0.49	0.525	0.515	0.58	1.72	-
P/RPS	0.71	0.73	0.67	0.82	0.88	0.96	0.71	0.00%
YoY %	-2.74%	8.96%	-18.29%	-6.82%	-8.33%	35.21%	-	-
Horiz. %	100.00%	102.82%	94.37%	115.49%	123.94%	135.21%	100.00%	-
P/EPS	6.81	8.22	7.09	9.23	10.41	6.64	6.76	0.12%
YoY %	-17.15%	15.94%	-23.19%	-11.34%	56.78%	-1.78%	-	-
Horiz. %	100.74%	121.60%	104.88%	136.54%	153.99%	98.22%	100.00%	-
EY	14.69	12.17	14.10	10.84	9.61	15.06	14.78	-0.10%
YoY %	20.71%	-13.69%	30.07%	12.80%	-36.19%	1.89%	-	-
Horiz. %	99.39%	82.34%	95.40%	73.34%	65.02%	101.89%	100.00%	-
DY	3.06	3.98	4.70	3.33	2.89	3.60	3.49	-2.16%
YoY %	-23.12%	-15.32%	41.14%	15.22%	-19.72%	3.15%	-	-
Horiz. %	87.68%	114.04%	134.67%	95.42%	82.81%	103.15%	100.00%	-
P/NAPS	0.53	0.49	0.52	0.58	0.61	0.73	0.70	-4.52%
YoY %	8.16%	-5.77%	-10.34%	-4.92%	-16.44%	4.29%	-	-
Horiz. %	75.71%	70.00%	74.29%	82.86%	87.14%	104.29%	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 - 24 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

INARI

INARI AMERTRON BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

340

MPI

MALAYSIAN PACIFIC INDUSTRIES

330

HLIND

HONG LEONG INDUSTRIES BHD

325

YTLPOWR

YTL POWER INTERNATIONAL BHD

262

MAYBANK

MALAYAN BANKING BHD

144

PBBANK

PUBLIC BANK BHD

134

GENTING

GENTING BHD

129

SPTOTO

SPORTS TOTO BERHAD

114

GENM

GENTING MALAYSIA BERHAD

113

Daily Stocks

HSI-HUT

0.12

+0.02

167,293,000

AHB

0.19

+0.02

131,245,200

HSI-CXG

0.125

-0.035

123,587,600

SNS

0.655

+0.025

118,553,100

MYEG

1.02

-0.02

92,096,100

JCY

0.45

+0.05

91,091,700

YTLPOWR

4.95

-0.43

85,040,200

SIMEPROP

1.24

+0.08

82,855,700

VELESTO

0.29

-0.005

81,777,100

FAJAR-WC

0.105

+0.015

76,339,000

More active Stocks

KLK

22.20

+0.34

2,092,600

BLDPLNT

10.98

+0.30

700

HLIND

11.80

+0.22

43,500

INARI

3.44

+0.21

35,072,600

EUROSP

1.70

+0.18

340,600

NOTION

1.21

+0.17

39,849,500

NOTION-WD

0.88

+0.16

9,477,700

PARAGON

3.15

+0.15

287,900

GCB

3.94

+0.13

6,426,600

LYSAGHT

3.03

+0.13

89,800

More gainer Stocks

MPI

38.50

-0.66

344,200

BAT

8.43

-0.61

1,236,700

PETDAG

19.90

-0.52

1,831,700

YTLPOWR

4.95

-0.43

85,040,200

HSI-CXD

1.45

-0.42

3,000

ALLIANZ-PA

24.50

-0.38

500

HEIM

24.56

-0.34

152,500

HSI-CVL

0.78

-0.33

5,000

HSI-CXC

0.71

-0.30

19,900

HSI-CVA

0.335

-0.285

20,400

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