[FIAMMA] YoY Annualized Quarter Result on 30-Sep-2008 [#4]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Annualized Quarter Result
Revenue	225,494	200,688	178,191	162,943	121,429	91,963	100,588	14.39%
YoY %	12.36%	12.63%	9.36%	34.19%	32.04%	-8.57%	-	-
Horiz. %	224.18%	199.51%	177.15%	161.99%	120.72%	91.43%	100.00%	-
PBT	40,690	30,252	21,795	22,029	12,552	4,124	-2,589	-
YoY %	34.50%	38.80%	-1.06%	75.50%	204.36%	259.29%	-	-
Horiz. %	-1,571.65%	-1,168.48%	-841.83%	-850.87%	-484.82%	-159.29%	100.00%	-
Tax	-10,436	-7,793	-6,038	-4,898	-2,629	-988	11	-
YoY %	-33.92%	-29.07%	-23.27%	-86.31%	-166.09%	-9,081.82%	-	-
Horiz. %	-94,872.73%	-70,845.45%	-54,890.91%	-44,527.27%	-23,900.00%	-8,981.82%	100.00%	-
NP	30,254	22,459	15,757	17,131	9,923	3,136	-2,578	-
YoY %	34.71%	42.53%	-8.02%	72.64%	216.42%	221.64%	-	-
Horiz. %	-1,173.55%	-871.18%	-611.21%	-664.51%	-384.91%	-121.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,782	20,482	14,504	15,310	8,994	3,183	-1,653	-
YoY %	35.64%	41.22%	-5.26%	70.22%	182.56%	292.56%	-	-
Horiz. %	-1,680.70%	-1,239.08%	-877.43%	-926.19%	-544.10%	-192.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.65%	25.76%	27.70%	22.23%	20.94%	23.96%	-	-
YoY %	-0.43%	-7.00%	24.61%	6.16%	-12.60%	0.00%	-	-
Horiz. %	107.05%	107.51%	115.61%	92.78%	87.40%	100.00%	-	-
Total Cost	195,240	178,229	162,434	145,812	111,506	88,827	103,166	11.21%
YoY %	9.54%	9.72%	11.40%	30.77%	25.53%	-13.90%	-	-
Horiz. %	189.25%	172.76%	157.45%	141.34%	108.08%	86.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	231,123	189,844	163,737	134,429	120,603	108,586	114,767	12.36%
YoY %	21.74%	15.94%	21.80%	11.46%	11.07%	-5.39%	-	-
Horiz. %	201.38%	165.42%	142.67%	117.13%	105.09%	94.61%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	8,254	6,485	4,425	2,358	3,941	1,657	1,284	36.33%
YoY %	27.28%	46.55%	87.66%	-40.17%	137.84%	29.05%	-	-
Horiz. %	642.83%	505.06%	344.63%	183.64%	306.93%	129.05%	100.00%	-
Div Payout %	29.71%	31.66%	30.51%	15.40%	43.82%	52.08%	0.00%	-
YoY %	-6.16%	3.77%	98.12%	-64.86%	-15.86%	0.00%	-	-
Horiz. %	57.05%	60.79%	58.58%	29.57%	84.14%	100.00%	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	231,123	189,844	163,737	134,429	120,603	108,586	114,767	12.36%
YoY %	21.74%	15.94%	21.80%	11.46%	11.07%	-5.39%	-	-
Horiz. %	201.38%	165.42%	142.67%	117.13%	105.09%	94.61%	100.00%	-
NOSH	117,920	117,915	110,633	78,613	78,825	82,890	85,647	5.47%
YoY %	0.00%	6.58%	40.73%	-0.27%	-4.90%	-3.22%	-	-
Horiz. %	137.68%	137.68%	129.17%	91.79%	92.03%	96.78%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	13.42%	11.19%	8.84%	10.51%	8.17%	3.41%	-2.56%	-
YoY %	19.93%	26.58%	-15.89%	28.64%	139.59%	233.20%	-	-
Horiz. %	-524.22%	-437.11%	-345.31%	-410.55%	-319.14%	-133.20%	100.00%	-
ROE	12.02%	10.79%	8.86%	11.39%	7.46%	2.93%	-1.44%	-
YoY %	11.40%	21.78%	-22.21%	52.68%	154.61%	303.47%	-	-
Horiz. %	-834.72%	-749.31%	-615.28%	-790.97%	-518.06%	-203.47%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	191.23	170.20	161.06	207.27	154.05	110.94	117.44	8.46%
YoY %	12.36%	5.67%	-22.29%	34.55%	38.86%	-5.53%	-	-
Horiz. %	162.83%	144.93%	137.14%	176.49%	131.17%	94.47%	100.00%	-
EPS	23.56	17.37	13.11	20.45	11.41	3.84	-1.93	-
YoY %	35.64%	32.49%	-35.89%	79.23%	197.14%	298.96%	-	-
Horiz. %	-1,220.73%	-900.00%	-679.27%	-1,059.59%	-591.19%	-198.96%	100.00%	-
DPS	7.00	5.50	4.00	3.00	5.00	2.00	1.50	29.25%
YoY %	27.27%	37.50%	33.33%	-40.00%	150.00%	33.33%	-	-
Horiz. %	466.67%	366.67%	266.67%	200.00%	333.33%	133.33%	100.00%	-
NAPS	1.96	1.61	1.48	1.71	1.53	1.31	1.34	6.53%
YoY %	21.74%	8.78%	-13.45%	11.76%	16.79%	-2.24%	-	-
Horiz. %	146.27%	120.15%	110.45%	127.61%	114.18%	97.76%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 78,644
RPS	42.53	37.85	33.61	30.73	22.90	17.34	18.97	14.39%
YoY %	12.36%	12.62%	9.37%	34.19%	32.06%	-8.59%	-	-
Horiz. %	224.20%	199.53%	177.17%	161.99%	120.72%	91.41%	100.00%	-
EPS	5.24	3.86	2.74	2.89	1.70	0.60	-0.31	-
YoY %	35.75%	40.88%	-5.19%	70.00%	183.33%	293.55%	-	-
Horiz. %	-1,690.32%	-1,245.16%	-883.87%	-932.26%	-548.39%	-193.55%	100.00%	-
DPS	1.56	1.22	0.83	0.44	0.74	0.31	0.24	36.59%
YoY %	27.87%	46.99%	88.64%	-40.54%	138.71%	29.17%	-	-
Horiz. %	650.00%	508.33%	345.83%	183.33%	308.33%	129.17%	100.00%	-
NAPS	0.4359	0.358	0.3088	0.2535	0.2275	0.2048	0.2165	12.36%
YoY %	21.76%	15.93%	21.81%	11.43%	11.08%	-5.40%	-	-
Horiz. %	201.34%	165.36%	142.63%	117.09%	105.08%	94.60%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	0.94	0.82	0.63	0.65	0.81	0.75	0.75	-
P/RPS	0.49	0.48	0.39	0.31	0.53	0.68	0.64	-4.35%
YoY %	2.08%	23.08%	25.81%	-41.51%	-22.06%	6.25%	-	-
Horiz. %	76.56%	75.00%	60.94%	48.44%	82.81%	106.25%	100.00%	-
P/EPS	3.99	4.72	4.81	3.34	7.10	19.53	-38.86	-
YoY %	-15.47%	-1.87%	44.01%	-52.96%	-63.65%	150.26%	-	-
Horiz. %	-10.27%	-12.15%	-12.38%	-8.59%	-18.27%	-50.26%	100.00%	-
EY	25.06	21.18	20.81	29.96	14.09	5.12	-2.57	-
YoY %	18.32%	1.78%	-30.54%	112.63%	175.20%	299.22%	-	-
Horiz. %	-975.10%	-824.12%	-809.73%	-1,165.76%	-548.25%	-199.22%	100.00%	-
DY	7.45	6.71	6.35	4.62	6.17	2.67	2.00	24.49%
YoY %	11.03%	5.67%	37.45%	-25.12%	131.09%	33.50%	-	-
Horiz. %	372.50%	335.50%	317.50%	231.00%	308.50%	133.50%	100.00%	-
P/NAPS	0.48	0.51	0.43	0.38	0.53	0.57	0.56	-2.53%
YoY %	-5.88%	18.60%	13.16%	-28.30%	-7.02%	1.79%	-	-
Horiz. %	85.71%	91.07%	76.79%	67.86%	94.64%	101.79%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	24/11/11	23/11/10	01/12/09	25/11/08	26/11/07	23/11/06	29/11/05	-
Price	1.04	0.88	0.65	0.42	0.85	0.76	0.80	-
P/RPS	0.54	0.52	0.40	0.20	0.55	0.69	0.68	-3.76%
YoY %	3.85%	30.00%	100.00%	-63.64%	-20.29%	1.47%	-	-
Horiz. %	79.41%	76.47%	58.82%	29.41%	80.88%	101.47%	100.00%	-
P/EPS	4.41	5.07	4.96	2.16	7.45	19.79	-41.45	-
YoY %	-13.02%	2.22%	129.63%	-71.01%	-62.35%	147.74%	-	-
Horiz. %	-10.64%	-12.23%	-11.97%	-5.21%	-17.97%	-47.74%	100.00%	-
EY	22.65	19.74	20.17	46.37	13.42	5.05	-2.41	-
YoY %	14.74%	-2.13%	-56.50%	245.53%	165.74%	309.54%	-	-
Horiz. %	-939.83%	-819.09%	-836.93%	-1,924.07%	-556.85%	-209.54%	100.00%	-
DY	6.73	6.25	6.15	7.14	5.88	2.63	1.87	23.78%
YoY %	7.68%	1.63%	-13.87%	21.43%	123.57%	40.64%	-	-
Horiz. %	359.89%	334.22%	328.88%	381.82%	314.44%	140.64%	100.00%	-
P/NAPS	0.53	0.55	0.44	0.25	0.56	0.58	0.60	-2.04%
YoY %	-3.64%	25.00%	76.00%	-55.36%	-3.45%	-3.33%	-	-
Horiz. %	88.33%	91.67%	73.33%	41.67%	93.33%	96.67%	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