[FIAMMA] YoY TTM Result on 30-Jun-2020 [#3]

Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
30-Jun-2020 [#3]
Profit Trend
QoQ- -12.19%
YoY- -11.93%
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 398,796 338,639 361,686 322,161 298,934 297,328 332,719 3.06%
PBT 64,467 45,284 50,043 40,475 37,256 55,172 53,710 3.08%
Tax -19,029 -12,999 -12,393 -9,835 -9,812 -9,935 -14,326 4.84%
NP 45,438 32,285 37,650 30,640 27,444 45,237 39,384 2.40%
-
NP to SH 41,622 30,024 34,090 28,790 25,314 43,038 34,954 2.94%
-
Tax Rate 29.52% 28.71% 24.76% 24.30% 26.34% 18.01% 26.67% -
Total Cost 353,358 306,354 324,036 291,521 271,490 252,091 293,335 3.14%
-
Net Worth 532,605 503,364 468,837 455,367 429,738 389,189 339,528 7.78%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 8,600 9,901 11,360 8,900 7,614 10,299 8,206 0.78%
Div Payout % 20.66% 32.98% 33.32% 30.91% 30.08% 23.93% 23.48% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 532,605 503,364 468,837 455,367 429,738 389,189 339,528 7.78%
NOSH 514,811 530,026 530,026 530,022 530,022 492,644 137,460 24.59%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 11.39% 9.53% 10.41% 9.51% 9.18% 15.21% 11.84% -
ROE 7.81% 5.96% 7.27% 6.32% 5.89% 11.06% 10.29% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 80.94 69.29 73.29 63.67 58.43 60.35 242.05 -16.67%
EPS 8.45 6.14 6.91 5.69 4.95 8.74 25.43 -16.76%
DPS 1.76 2.01 2.30 1.75 1.49 2.09 6.00 -18.47%
NAPS 1.081 1.03 0.95 0.90 0.84 0.79 2.47 -12.85%
Adjusted Per Share Value based on latest NOSH - 530,026
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 75.21 63.87 68.21 60.76 56.38 56.08 62.75 3.06%
EPS 7.85 5.66 6.43 5.43 4.77 8.12 6.59 2.95%
DPS 1.62 1.87 2.14 1.68 1.44 1.94 1.55 0.73%
NAPS 1.0045 0.9493 0.8842 0.8588 0.8105 0.734 0.6403 7.78%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
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%
P/EPS 6.69 7.98 6.95 8.70 11.01 6.64 7.31 -1.46%
EY 14.95 12.54 14.39 11.50 9.08 15.06 13.67 1.50%
DY 3.12 4.10 4.80 3.54 2.73 3.60 3.23 -0.57%
P/NAPS 0.52 0.48 0.51 0.55 0.65 0.73 0.75 -5.91%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
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%
P/EPS 6.81 8.22 7.09 9.23 10.41 6.64 6.76 0.12%
EY 14.69 12.17 14.10 10.84 9.61 15.06 14.78 -0.10%
DY 3.06 3.98 4.70 3.33 2.89 3.60 3.49 -2.16%
P/NAPS 0.53 0.49 0.52 0.58 0.61 0.73 0.70 -4.52%

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

Post a Comment