[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

FIAMMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Annual (Unaudited) Result
Revenue	369,979	338,022	378,591	337,412	339,099	315,607	283,813	4.51%
YoY %	9.45%	-10.72%	12.20%	-0.50%	7.44%	11.20%	-	-
Horiz. %	130.36%	119.10%	133.39%	118.89%	119.48%	111.20%	100.00%	-
PBT	56,605	53,613	55,368	41,830	47,173	33,864	34,134	8.79%
YoY %	5.58%	-3.17%	32.36%	-11.33%	39.30%	-0.79%	-	-
Horiz. %	165.83%	157.07%	162.21%	122.55%	138.20%	99.21%	100.00%	-
Tax	-15,497	-16,067	-17,238	-11,199	-11,416	-9,674	-8,856	9.76%
YoY %	3.55%	6.79%	-53.92%	1.90%	-18.01%	-9.24%	-	-
Horiz. %	174.99%	181.43%	194.65%	126.46%	128.91%	109.24%	100.00%	-
NP	41,108	37,546	38,130	30,631	35,757	24,190	25,278	8.43%
YoY %	9.49%	-1.53%	24.48%	-14.34%	47.82%	-4.30%	-	-
Horiz. %	162.62%	148.53%	150.84%	121.18%	141.46%	95.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,842	34,501	35,196	27,718	32,597	22,508	23,217	7.99%
YoY %	6.79%	-1.97%	26.98%	-14.97%	44.82%	-3.05%	-	-
Horiz. %	158.69%	148.60%	151.60%	119.39%	140.40%	96.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.38%	29.97%	31.13%	26.77%	24.20%	28.57%	25.94%	-
YoY %	-8.64%	-3.73%	16.29%	10.62%	-15.30%	10.14%	-	-
Horiz. %	105.55%	115.54%	120.01%	103.20%	93.29%	110.14%	100.00%	-
Total Cost	328,871	300,476	340,461	306,781	303,342	291,417	258,535	4.09%
YoY %	9.45%	-11.74%	10.98%	1.13%	4.09%	12.72%	-	-
Horiz. %	127.21%	116.22%	131.69%	118.66%	117.33%	112.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	578,137	531,927	508,184	487,709	469,275	447,544	416,246	5.62%
YoY %	8.69%	4.67%	4.20%	3.93%	4.86%	7.52%	-	-
Horiz. %	138.89%	127.79%	122.09%	117.17%	112.74%	107.52%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	-	15,784	13,437	9,852	11,353	8,900	7,614	-
YoY %	-	17.47%	36.39%	-13.22%	27.56%	16.89%	-	-
Horiz. %	-	207.30%	176.48%	129.39%	149.11%	116.89%	100.00%	-
Div Payout %	-	45.75%	38.18%	35.55%	34.83%	39.54%	32.80%	-
YoY %	-	19.83%	7.40%	2.07%	-11.91%	20.55%	-	-
Horiz. %	-	139.48%	116.40%	108.38%	106.19%	120.55%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	578,137	531,927	508,184	487,709	469,275	447,544	416,246	5.62%
YoY %	8.69%	4.67%	4.20%	3.93%	4.86%	7.52%	-	-
Horiz. %	138.89%	127.79%	122.09%	117.17%	112.74%	107.52%	100.00%	-
NOSH	529,953	515,321	530,026	530,026	504,597	530,022	507,618	0.71%
YoY %	2.84%	-2.77%	0.00%	5.04%	-4.80%	4.41%	-	-
Horiz. %	104.40%	101.52%	104.41%	104.41%	99.40%	104.41%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	11.11%	11.11%	10.07%	9.08%	10.54%	7.66%	8.91%	-
YoY %	0.00%	10.33%	10.90%	-13.85%	37.60%	-14.03%	-	-
Horiz. %	124.69%	124.69%	113.02%	101.91%	118.29%	85.97%	100.00%	-
ROE	6.37%	6.49%	6.93%	5.68%	6.95%	5.03%	5.58%	-
YoY %	-1.85%	-6.35%	22.01%	-18.27%	38.17%	-9.86%	-	-
Horiz. %	114.16%	116.31%	124.19%	101.79%	124.55%	90.14%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	72.84	68.53	77.48	68.49	67.20	62.06	55.91	4.50%
YoY %	6.29%	-11.55%	13.13%	1.92%	8.28%	11.00%	-	-
Horiz. %	130.28%	122.57%	138.58%	122.50%	120.19%	111.00%	100.00%	-
EPS	7.36	7.03	7.20	5.63	6.46	4.43	4.57	8.26%
YoY %	4.69%	-2.36%	27.89%	-12.85%	45.82%	-3.06%	-	-
Horiz. %	161.05%	153.83%	157.55%	123.19%	141.36%	96.94%	100.00%	-
DPS	0.00	3.20	2.75	2.00	2.25	1.75	1.50	-
YoY %	0.00%	16.36%	37.50%	-11.11%	28.57%	16.67%	-	-
Horiz. %	0.00%	213.33%	183.33%	133.33%	150.00%	116.67%	100.00%	-
NAPS	1.1382	1.0784	1.04	0.99	0.93	0.88	0.82	5.61%
YoY %	5.55%	3.69%	5.05%	6.45%	5.68%	7.32%	-	-
Horiz. %	138.80%	131.51%	126.83%	120.73%	113.41%	107.32%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 515,321
RPS	69.78	63.75	71.40	63.64	63.95	59.52	53.53	4.51%
YoY %	9.46%	-10.71%	12.19%	-0.48%	7.44%	11.19%	-	-
Horiz. %	130.36%	119.09%	133.38%	118.89%	119.47%	111.19%	100.00%	-
EPS	6.95	6.51	6.64	5.23	6.15	4.24	4.38	7.99%
YoY %	6.76%	-1.96%	26.96%	-14.96%	45.05%	-3.20%	-	-
Horiz. %	158.68%	148.63%	151.60%	119.41%	140.41%	96.80%	100.00%	-
DPS	0.00	2.98	2.53	1.86	2.14	1.68	1.44	-
YoY %	0.00%	17.79%	36.02%	-13.08%	27.38%	16.67%	-	-
Horiz. %	0.00%	206.94%	175.69%	129.17%	148.61%	116.67%	100.00%	-
NAPS	1.0904	1.0032	0.9584	0.9198	0.885	0.8441	0.785	5.62%
YoY %	8.69%	4.67%	4.20%	3.93%	4.85%	7.53%	-	-
Horiz. %	138.90%	127.80%	122.09%	117.17%	112.74%	107.53%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	52.81%	43.55%	-12.68%	-4.05%	-11.90%	-19.23%	-	-
Horiz. %	130.77%	85.58%	59.62%	68.27%	71.15%	80.77%	100.00%	-
P/EPS	13.65	8.72	6.66	8.62	7.74	11.75	12.68	1.23%
YoY %	56.54%	30.93%	-22.74%	11.37%	-34.13%	-7.33%	-	-
Horiz. %	107.65%	68.77%	52.52%	67.98%	61.04%	92.67%	100.00%	-
EY	7.33	11.47	15.01	11.60	12.92	8.51	7.89	-1.21%
YoY %	-36.09%	-23.58%	29.40%	-10.22%	51.82%	7.86%	-	-
Horiz. %	92.90%	145.37%	190.24%	147.02%	163.75%	107.86%	100.00%	-
DY	0.00	5.25	5.73	4.12	4.50	3.37	2.59	-
YoY %	0.00%	-8.38%	39.08%	-8.44%	33.53%	30.12%	-	-
Horiz. %	0.00%	202.70%	221.24%	159.07%	173.75%	130.12%	100.00%	-
P/NAPS	0.87	0.57	0.46	0.49	0.54	0.59	0.71	3.44%
YoY %	52.63%	23.91%	-6.12%	-9.26%	-8.47%	-16.90%	-	-
Horiz. %	122.54%	80.28%	64.79%	69.01%	76.06%	83.10%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
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%
YoY %	93.18%	23.94%	-4.05%	-2.63%	-6.17%	-19.80%	-	-
Horiz. %	168.32%	87.13%	70.30%	73.27%	75.25%	80.20%	100.00%	-
P/EPS	17.10	8.65	7.64	8.98	7.89	11.41	12.35	5.57%
YoY %	97.69%	13.22%	-14.92%	13.81%	-30.85%	-7.61%	-	-
Horiz. %	138.46%	70.04%	61.86%	72.71%	63.89%	92.39%	100.00%	-
EY	5.85	11.56	13.10	11.14	12.67	8.76	8.10	-5.27%
YoY %	-49.39%	-11.76%	17.59%	-12.08%	44.63%	8.15%	-	-
Horiz. %	72.22%	142.72%	161.73%	137.53%	156.42%	108.15%	100.00%	-
DY	0.00	5.29	5.00	3.96	4.41	3.47	2.65	-
YoY %	0.00%	5.80%	26.26%	-10.20%	27.09%	30.94%	-	-
Horiz. %	0.00%	199.62%	188.68%	149.43%	166.42%	130.94%	100.00%	-
P/NAPS	1.09	0.56	0.53	0.51	0.55	0.57	0.69	7.91%
YoY %	94.64%	5.66%	3.92%	-7.27%	-3.51%	-17.39%	-	-
Horiz. %	157.97%	81.16%	76.81%	73.91%	79.71%	82.61%	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