[FIAMMA] YoY TTM Result on 30-Jun-2007 [#3]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	196,217	176,200	151,749	108,805	90,101	111,119	164,358	2.99%
YoY %	11.36%	16.11%	39.47%	20.76%	-18.91%	-32.39%	-	-
Horiz. %	119.38%	107.21%	92.33%	66.20%	54.82%	67.61%	100.00%	-
PBT	28,730	23,532	18,244	10,209	1,644	-3,185	3,153	44.49%
YoY %	22.09%	28.98%	78.71%	520.99%	151.62%	-201.01%	-	-
Horiz. %	911.20%	746.34%	578.62%	323.79%	52.14%	-101.01%	100.00%	-
Tax	-7,715	-5,833	-4,167	-1,698	-892	-83	-1,549	30.66%
YoY %	-32.26%	-39.98%	-145.41%	-90.36%	-974.70%	94.64%	-	-
Horiz. %	498.06%	376.57%	269.01%	109.62%	57.59%	5.36%	100.00%	-
NP	21,015	17,699	14,077	8,511	752	-3,268	1,604	53.50%
YoY %	18.74%	25.73%	65.40%	1,031.78%	123.01%	-303.74%	-	-
Horiz. %	1,310.16%	1,103.43%	877.62%	530.61%	46.88%	-203.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,881	16,709	12,169	7,876	1,703	-3,460	1,604	50.79%
YoY %	13.00%	37.31%	54.51%	362.48%	149.22%	-315.71%	-	-
Horiz. %	1,177.12%	1,041.71%	758.67%	491.02%	106.17%	-215.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.85%	24.79%	22.84%	16.63%	54.26%	-	49.13%	-
YoY %	8.31%	8.54%	37.34%	-69.35%	0.00%	-	-	-
Horiz. %	54.65%	50.46%	46.49%	33.85%	110.44%	-	100.00%	-
Total Cost	175,202	158,501	137,672	100,294	89,349	114,387	162,754	1.23%
YoY %	10.54%	15.13%	37.27%	12.25%	-21.89%	-29.72%	-	-
Horiz. %	107.65%	97.39%	84.59%	61.62%	54.90%	70.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	184,128	170,741	125,654	118,018	111,617	115,071	122,499	7.02%
YoY %	7.84%	35.88%	6.47%	5.73%	-3.00%	-6.06%	-	-
Horiz. %	150.31%	139.38%	102.58%	96.34%	91.12%	93.94%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	4,714	2,359	3,933	1,712	1,307	1,290	2,520	10.99%
YoY %	99.83%	-40.02%	129.73%	30.99%	1.32%	-48.81%	-	-
Horiz. %	187.06%	93.61%	156.07%	67.94%	51.87%	51.19%	100.00%	-
Div Payout %	24.97%	14.12%	32.32%	21.74%	76.76%	0.00%	157.16%	-
YoY %	76.84%	-56.31%	48.67%	-71.68%	0.00%	0.00%	-	-
Horiz. %	15.89%	8.98%	20.57%	13.83%	48.84%	0.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	184,128	170,741	125,654	118,018	111,617	115,071	122,499	7.02%
YoY %	7.84%	35.88%	6.47%	5.73%	-3.00%	-6.06%	-	-
Horiz. %	150.31%	139.38%	102.58%	96.34%	91.12%	93.94%	100.00%	-
NOSH	118,031	117,752	78,534	78,679	85,204	85,874	87,500	5.11%
YoY %	0.24%	49.94%	-0.18%	-7.66%	-0.78%	-1.86%	-	-
Horiz. %	134.89%	134.57%	89.75%	89.92%	97.38%	98.14%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	10.71%	10.04%	9.28%	7.82%	0.83%	-2.94%	0.98%	-
YoY %	6.67%	8.19%	18.67%	842.17%	128.23%	-400.00%	-	-
Horiz. %	1,092.86%	1,024.49%	946.94%	797.96%	84.69%	-300.00%	100.00%	-
ROE	10.25%	9.79%	9.68%	6.67%	1.53%	-3.01%	1.31%	-
YoY %	4.70%	1.14%	45.13%	335.95%	150.83%	-329.77%	-	-
Horiz. %	782.44%	747.33%	738.93%	509.16%	116.79%	-229.77%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	166.24	149.64	193.23	138.29	105.75	129.40	187.84	-2.01%
YoY %	11.09%	-22.56%	39.73%	30.77%	-18.28%	-31.11%	-	-
Horiz. %	88.50%	79.66%	102.87%	73.62%	56.30%	68.89%	100.00%	-
EPS	16.00	14.19	15.50	10.01	2.00	-4.03	1.83	43.50%
YoY %	12.76%	-8.45%	54.85%	400.50%	149.63%	-320.22%	-	-
Horiz. %	874.32%	775.41%	846.99%	546.99%	109.29%	-220.22%	100.00%	-
DPS	4.00	2.00	5.00	2.18	1.53	1.50	2.88	5.62%
YoY %	100.00%	-60.00%	129.36%	42.48%	2.00%	-47.92%	-	-
Horiz. %	138.89%	69.44%	173.61%	75.69%	53.12%	52.08%	100.00%	-
NAPS	1.56	1.45	1.60	1.50	1.31	1.34	1.40	1.81%
YoY %	7.59%	-9.38%	6.67%	14.50%	-2.24%	-4.29%	-	-
Horiz. %	111.43%	103.57%	114.29%	107.14%	93.57%	95.71%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 78,679
RPS	37.01	33.23	28.62	20.52	16.99	20.96	31.00	2.99%
YoY %	11.38%	16.11%	39.47%	20.78%	-18.94%	-32.39%	-	-
Horiz. %	119.39%	107.19%	92.32%	66.19%	54.81%	67.61%	100.00%	-
EPS	3.56	3.15	2.30	1.49	0.32	-0.65	0.30	50.99%
YoY %	13.02%	36.96%	54.36%	365.62%	149.23%	-316.67%	-	-
Horiz. %	1,186.67%	1,050.00%	766.67%	496.67%	106.67%	-216.67%	100.00%	-
DPS	0.89	0.44	0.74	0.32	0.25	0.24	0.48	10.83%
YoY %	102.27%	-40.54%	131.25%	28.00%	4.17%	-50.00%	-	-
Horiz. %	185.42%	91.67%	154.17%	66.67%	52.08%	50.00%	100.00%	-
NAPS	0.3473	0.322	0.237	0.2226	0.2105	0.217	0.231	7.02%
YoY %	7.86%	35.86%	6.47%	5.75%	-3.00%	-6.06%	-	-
Horiz. %	150.35%	139.39%	102.60%	96.36%	91.13%	93.94%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.80	0.60	0.60	1.09	0.90	0.85	1.26	-
P/RPS	0.48	0.40	0.31	0.79	0.85	0.66	0.67	-5.40%
YoY %	20.00%	29.03%	-60.76%	-7.06%	28.79%	-1.49%	-	-
Horiz. %	71.64%	59.70%	46.27%	117.91%	126.87%	98.51%	100.00%	-
P/EPS	5.00	4.23	3.87	10.89	45.03	-21.10	68.73	-35.37%
YoY %	18.20%	9.30%	-64.46%	-75.82%	313.41%	-130.70%	-	-
Horiz. %	7.27%	6.15%	5.63%	15.84%	65.52%	-30.70%	100.00%	-
EY	20.00	23.65	25.83	9.18	2.22	-4.74	1.45	54.83%
YoY %	-15.43%	-8.44%	181.37%	313.51%	146.84%	-426.90%	-	-
Horiz. %	1,379.31%	1,631.03%	1,781.38%	633.10%	153.10%	-326.90%	100.00%	-
DY	5.00	3.34	8.33	2.00	1.70	1.76	2.29	13.89%
YoY %	49.70%	-59.90%	316.50%	17.65%	-3.41%	-23.14%	-	-
Horiz. %	218.34%	145.85%	363.76%	87.34%	74.24%	76.86%	100.00%	-
P/NAPS	0.51	0.41	0.38	0.73	0.69	0.63	0.90	-9.02%
YoY %	24.39%	7.89%	-47.95%	5.80%	9.52%	-30.00%	-	-
Horiz. %	56.67%	45.56%	42.22%	81.11%	76.67%	70.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	26/08/10	27/08/09	26/08/08	23/08/07	22/08/06	22/08/05	26/08/04	-
Price	0.75	0.64	0.67	0.82	0.65	0.82	1.16	-
P/RPS	0.45	0.43	0.35	0.59	0.61	0.63	0.62	-5.19%
YoY %	4.65%	22.86%	-40.68%	-3.28%	-3.17%	1.61%	-	-
Horiz. %	72.58%	69.35%	56.45%	95.16%	98.39%	101.61%	100.00%	-
P/EPS	4.69	4.51	4.32	8.19	32.52	-20.35	63.28	-35.17%
YoY %	3.99%	4.40%	-47.25%	-74.82%	259.80%	-132.16%	-	-
Horiz. %	7.41%	7.13%	6.83%	12.94%	51.39%	-32.16%	100.00%	-
EY	21.33	22.17	23.13	12.21	3.07	-4.91	1.58	54.27%
YoY %	-3.79%	-4.15%	89.43%	297.72%	162.53%	-410.76%	-	-
Horiz. %	1,350.00%	1,403.16%	1,463.92%	772.78%	194.30%	-310.76%	100.00%	-
DY	5.33	3.13	7.46	2.65	2.36	1.83	2.48	13.59%
YoY %	70.29%	-58.04%	181.51%	12.29%	28.96%	-26.21%	-	-
Horiz. %	214.92%	126.21%	300.81%	106.85%	95.16%	73.79%	100.00%	-
P/NAPS	0.48	0.44	0.42	0.55	0.50	0.61	0.83	-8.71%
YoY %	9.09%	4.76%	-23.64%	10.00%	-18.03%	-26.51%	-	-
Horiz. %	57.83%	53.01%	50.60%	66.27%	60.24%	73.49%	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