[FIAMMA] YoY Annualized Quarter Result on 31-Dec-2018 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Dec-2018 [#1]
Profit Trend
QoQ- -8.86%
YoY- 8.72%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 424,272 397,904 299,996 320,588 293,644 277,076 250,884 9.14%
PBT 68,016 61,376 35,372 44,420 37,760 24,392 18,680 24.00%
Tax -16,884 -15,660 -9,492 -10,896 -8,704 -8,012 -6,300 17.83%
NP 51,132 45,716 25,880 33,524 29,056 16,380 12,380 26.63%
-
NP to SH 45,832 41,640 23,072 29,708 27,324 14,400 10,264 28.29%
-
Tax Rate 24.82% 25.51% 26.83% 24.53% 23.05% 32.85% 33.73% -
Total Cost 373,140 352,188 274,116 287,064 264,588 260,696 238,504 7.73%
-
Net Worth 543,951 518,780 496,581 473,446 452,487 433,043 369,286 6.66%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 543,951 518,780 496,581 473,446 452,487 433,043 369,286 6.66%
NOSH 515,391 530,026 530,026 530,026 530,022 521,739 135,767 24.87%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 12.05% 11.49% 8.63% 10.46% 9.89% 5.91% 4.93% -
ROE 8.43% 8.03% 4.65% 6.27% 6.04% 3.33% 2.78% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 85.91 81.47 61.02 63.65 57.76 53.11 184.79 -11.97%
EPS 9.28 8.52 4.68 5.88 5.12 2.76 7.56 3.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1015 1.0622 1.01 0.94 0.89 0.83 2.72 -13.97%
Adjusted Per Share Value based on latest NOSH - 530,026
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 80.02 75.04 56.58 60.46 55.38 52.26 47.32 9.14%
EPS 8.64 7.85 4.35 5.60 5.15 2.72 1.94 28.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0259 0.9784 0.9365 0.8929 0.8534 0.8167 0.6965 6.66%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.60 0.56 0.48 0.465 0.515 0.555 1.70 -
P/RPS 0.70 0.69 0.79 0.73 0.89 1.05 0.92 -4.44%
P/EPS 6.46 6.57 10.23 7.88 9.58 20.11 22.49 -18.75%
EY 15.47 15.22 9.78 12.68 10.44 4.97 4.45 23.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.48 0.49 0.58 0.67 0.63 -2.53%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 24/02/21 26/02/20 26/02/19 26/02/18 22/02/17 23/02/16 -
Price 0.62 0.595 0.53 0.53 0.51 0.60 2.41 -
P/RPS 0.72 0.73 0.87 0.83 0.88 1.13 1.30 -9.37%
P/EPS 6.68 6.98 11.29 8.99 9.49 21.74 31.88 -22.91%
EY 14.97 14.33 8.85 11.13 10.54 4.60 3.14 29.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.52 0.56 0.57 0.72 0.89 -7.42%

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