[FIAMMA] YoY Annualized Quarter 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
QoQ- -15.37%
YoY- -1.97%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 338,022 378,591 337,412 339,099 315,607 283,813 333,488 0.22%
PBT 53,613 55,368 41,830 47,173 33,864 34,134 75,415 -5.52%
Tax -16,067 -17,238 -11,199 -11,416 -9,674 -8,856 -14,823 1.35%
NP 37,546 38,130 30,631 35,757 24,190 25,278 60,592 -7.66%
-
NP to SH 34,501 35,196 27,718 32,597 22,508 23,217 56,538 -7.89%
-
Tax Rate 29.97% 31.13% 26.77% 24.20% 28.57% 25.94% 19.66% -
Total Cost 300,476 340,461 306,781 303,342 291,417 258,535 272,896 1.61%
-
Net Worth 531,927 508,184 487,709 469,556 447,544 416,246 368,696 6.29%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 15,784 13,437 9,852 11,360 8,900 7,614 10,279 7.40%
Div Payout % 45.75% 38.18% 35.55% 34.85% 39.54% 32.80% 18.18% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 531,927 508,184 487,709 469,556 447,544 416,246 368,696 6.29%
NOSH 515,321 530,026 530,026 530,022 530,022 507,618 137,061 24.67%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 11.11% 10.07% 9.08% 10.54% 7.66% 8.91% 18.17% -
ROE 6.49% 6.93% 5.68% 6.94% 5.03% 5.58% 15.33% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 68.53 77.48 68.49 67.16 62.06 55.91 243.31 -19.02%
EPS 7.03 7.20 5.63 6.46 4.43 4.57 41.25 -25.52%
DPS 3.20 2.75 2.00 2.25 1.75 1.50 7.50 -13.22%
NAPS 1.0784 1.04 0.99 0.93 0.88 0.82 2.69 -14.11%
Adjusted Per Share Value based on latest NOSH - 515,321
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 63.75 71.40 63.64 63.95 59.52 53.53 62.90 0.22%
EPS 6.51 6.64 5.23 6.15 4.24 4.38 10.66 -7.88%
DPS 2.98 2.53 1.86 2.14 1.68 1.44 1.94 7.40%
NAPS 1.0032 0.9584 0.9198 0.8856 0.8441 0.785 0.6954 6.29%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.61 0.48 0.485 0.50 0.52 0.58 1.66 -
P/RPS 0.89 0.62 0.71 0.74 0.84 1.04 0.68 4.58%
P/EPS 8.72 6.66 8.62 7.74 11.75 12.68 4.02 13.76%
EY 11.47 15.01 11.60 12.91 8.51 7.89 24.85 -12.07%
DY 5.25 5.73 4.12 4.50 3.37 2.59 4.52 2.52%
P/NAPS 0.57 0.46 0.49 0.54 0.59 0.71 0.62 -1.39%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 26/11/20 27/11/19 28/11/18 27/11/17 23/11/16 25/11/15 -
Price 0.605 0.55 0.505 0.51 0.505 0.565 1.79 -
P/RPS 0.88 0.71 0.74 0.76 0.81 1.01 0.74 2.92%
P/EPS 8.65 7.64 8.98 7.90 11.41 12.35 4.34 12.16%
EY 11.56 13.10 11.14 12.66 8.76 8.10 23.04 -10.84%
DY 5.29 5.00 3.96 4.41 3.47 2.65 4.19 3.95%
P/NAPS 0.56 0.53 0.51 0.55 0.57 0.69 0.67 -2.94%

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