[FIAMMA] QoQ Cumulative Quarter Result on 31-Dec-2020 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- -70.42%
YoY- 80.48%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 338,022 276,214 192,741 99,476 378,591 256,009 181,814 51.14%
PBT 53,613 44,763 31,788 15,344 55,368 35,664 28,734 51.50%
Tax -16,067 -11,617 -8,182 -3,915 -17,238 -9,826 -7,577 64.97%
NP 37,546 33,146 23,606 11,429 38,130 25,838 21,157 46.52%
-
NP to SH 34,501 30,574 21,635 10,410 35,196 24,148 19,902 44.25%
-
Tax Rate 29.97% 25.95% 25.74% 25.51% 31.13% 27.55% 26.37% -
Total Cost 300,476 243,068 169,135 88,047 340,461 230,171 160,657 51.74%
-
Net Worth 531,927 532,605 530,008 518,780 508,184 503,364 509,978 2.84%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 15,784 49 - - 13,437 48 - -
Div Payout % 45.75% 0.16% - - 38.18% 0.20% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 531,927 532,605 530,008 518,780 508,184 503,364 509,978 2.84%
NOSH 515,321 514,811 513,761 530,026 530,026 530,026 530,026 -1.85%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 11.11% 12.00% 12.25% 11.49% 10.07% 10.09% 11.64% -
ROE 6.49% 5.74% 4.08% 2.01% 6.93% 4.80% 3.90% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 68.53 56.06 39.33 20.37 77.48 52.39 37.08 50.54%
EPS 7.03 6.23 4.42 2.13 7.20 4.94 4.06 44.14%
DPS 3.20 0.01 0.00 0.00 2.75 0.01 0.00 -
NAPS 1.0784 1.081 1.0815 1.0622 1.04 1.03 1.04 2.44%
Adjusted Per Share Value based on latest NOSH - 530,026
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 63.75 52.09 36.35 18.76 71.40 48.28 34.29 51.13%
EPS 6.51 5.77 4.08 1.96 6.64 4.55 3.75 44.39%
DPS 2.98 0.01 0.00 0.00 2.53 0.01 0.00 -
NAPS 1.0032 1.0045 0.9996 0.9784 0.9584 0.9493 0.9618 2.84%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.61 0.565 0.56 0.56 0.48 0.49 0.425 -
P/RPS 0.89 1.01 1.42 2.75 0.62 0.94 1.15 -15.69%
P/EPS 8.72 9.10 12.68 26.27 6.66 9.92 10.47 -11.46%
EY 11.47 10.98 7.88 3.81 15.01 10.08 9.55 12.97%
DY 5.25 0.02 0.00 0.00 5.73 0.02 0.00 -
P/NAPS 0.57 0.52 0.52 0.53 0.46 0.48 0.41 24.53%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 25/08/21 19/05/21 24/02/21 26/11/20 25/08/20 19/05/20 -
Price 0.605 0.575 0.595 0.595 0.55 0.505 0.485 -
P/RPS 0.88 1.03 1.51 2.92 0.71 0.96 1.31 -23.27%
P/EPS 8.65 9.27 13.48 27.92 7.64 10.22 11.95 -19.36%
EY 11.56 10.79 7.42 3.58 13.10 9.78 8.37 23.99%
DY 5.29 0.02 0.00 0.00 5.00 0.02 0.00 -
P/NAPS 0.56 0.53 0.55 0.56 0.53 0.49 0.47 12.37%

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