[FIAMMA] YoY Annual (Unaudited) Result on 30-Sep-2021 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
YoY- -1.97%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 369,979 338,022 378,591 337,412 339,099 315,607 283,813 4.51%
PBT 56,605 53,613 55,368 41,830 47,173 33,864 34,134 8.79%
Tax -15,497 -16,067 -17,238 -11,199 -11,416 -9,674 -8,856 9.76%
NP 41,108 37,546 38,130 30,631 35,757 24,190 25,278 8.43%
-
NP to SH 36,842 34,501 35,196 27,718 32,597 22,508 23,217 7.99%
-
Tax Rate 27.38% 29.97% 31.13% 26.77% 24.20% 28.57% 25.94% -
Total Cost 328,871 300,476 340,461 306,781 303,342 291,417 258,535 4.09%
-
Net Worth 578,137 531,927 508,184 487,709 469,275 447,544 416,246 5.62%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - 15,784 13,437 9,852 11,353 8,900 7,614 -
Div Payout % - 45.75% 38.18% 35.55% 34.83% 39.54% 32.80% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 578,137 531,927 508,184 487,709 469,275 447,544 416,246 5.62%
NOSH 529,953 515,321 530,026 530,026 504,597 530,022 507,618 0.71%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 11.11% 11.11% 10.07% 9.08% 10.54% 7.66% 8.91% -
ROE 6.37% 6.49% 6.93% 5.68% 6.95% 5.03% 5.58% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 72.84 68.53 77.48 68.49 67.20 62.06 55.91 4.50%
EPS 7.36 7.03 7.20 5.63 6.46 4.43 4.57 8.26%
DPS 0.00 3.20 2.75 2.00 2.25 1.75 1.50 -
NAPS 1.1382 1.0784 1.04 0.99 0.93 0.88 0.82 5.61%
Adjusted Per Share Value based on latest NOSH - 515,321
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 69.78 63.75 71.40 63.64 63.95 59.52 53.53 4.51%
EPS 6.95 6.51 6.64 5.23 6.15 4.24 4.38 7.99%
DPS 0.00 2.98 2.53 1.86 2.14 1.68 1.44 -
NAPS 1.0904 1.0032 0.9584 0.9198 0.885 0.8441 0.785 5.62%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.99 0.61 0.48 0.485 0.50 0.52 0.58 -
P/RPS 1.36 0.89 0.62 0.71 0.74 0.84 1.04 4.57%
P/EPS 13.65 8.72 6.66 8.62 7.74 11.75 12.68 1.23%
EY 7.33 11.47 15.01 11.60 12.92 8.51 7.89 -1.21%
DY 0.00 5.25 5.73 4.12 4.50 3.37 2.59 -
P/NAPS 0.87 0.57 0.46 0.49 0.54 0.59 0.71 3.44%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 25/11/21 26/11/20 27/11/19 28/11/18 27/11/17 23/11/16 -
Price 1.24 0.605 0.55 0.505 0.51 0.505 0.565 -
P/RPS 1.70 0.88 0.71 0.74 0.76 0.81 1.01 9.06%
P/EPS 17.10 8.65 7.64 8.98 7.89 11.41 12.35 5.57%
EY 5.85 11.56 13.10 11.14 12.67 8.76 8.10 -5.27%
DY 0.00 5.29 5.00 3.96 4.41 3.47 2.65 -
P/NAPS 1.09 0.56 0.53 0.51 0.55 0.57 0.69 7.91%

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