Highlights

[FIAMMA] YoY Quarter Result on 2018-09-30 [#4]

Stock [FIAMMA]: FIAMMA HOLDINGS BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 30-Sep-2018  [#4]
Profit Trend QoQ -     53.95%    YoY -     50.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 106,904 89,966 73,293 86,808 86,039 80,968 74,023 6.31%
  YoY % 18.83% 22.75% -15.57% 0.89% 6.26% 9.38% -
  Horiz. % 144.42% 121.54% 99.01% 117.27% 116.23% 109.38% 100.00%
PBT 17,833 11,135 14,527 35,565 13,860 13,218 9,937 10.23%
  YoY % 60.15% -23.35% -59.15% 156.60% 4.86% 33.02% -
  Horiz. % 179.46% 112.06% 146.19% 357.90% 139.48% 133.02% 100.00%
Tax -4,367 -2,786 -2,924 -4,003 -3,506 -1,694 -2,502 9.72%
  YoY % -56.75% 4.72% 26.95% -14.18% -106.97% 32.29% -
  Horiz. % 174.54% 111.35% 116.87% 159.99% 140.13% 67.71% 100.00%
NP 13,466 8,349 11,603 31,562 10,354 11,524 7,435 10.40%
  YoY % 61.29% -28.04% -63.24% 204.83% -10.15% 55.00% -
  Horiz. % 181.12% 112.29% 156.06% 424.51% 139.26% 155.00% 100.00%
NP to SH 12,248 8,135 10,941 30,762 9,178 10,563 6,655 10.70%
  YoY % 50.56% -25.65% -64.43% 235.17% -13.11% 58.72% -
  Horiz. % 184.04% 122.24% 164.40% 462.24% 137.91% 158.72% 100.00%
Tax Rate 24.49 % 25.02 % 20.13 % 11.26 % 25.30 % 12.82 % 25.18 % -0.46%
  YoY % -2.12% 24.29% 78.77% -55.49% 97.35% -49.09% -
  Horiz. % 97.26% 99.36% 79.94% 44.72% 100.48% 50.91% 100.00%
Total Cost 93,438 81,617 61,690 55,246 75,685 69,444 66,588 5.81%
  YoY % 14.48% 32.30% 11.66% -27.01% 8.99% 4.29% -
  Horiz. % 140.32% 122.57% 92.64% 82.97% 113.66% 104.29% 100.00%
Net Worth 469,556 447,544 416,246 369,418 320,067 283,268 261,031 10.28%
  YoY % 4.92% 7.52% 12.68% 15.42% 12.99% 8.52% -
  Horiz. % 179.89% 171.45% 159.46% 141.52% 122.62% 108.52% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 11,360 8,900 7,614 10,299 8,206 6,618 9,045 3.87%
  YoY % 27.64% 16.89% -26.07% 25.50% 24.00% -26.83% -
  Horiz. % 125.59% 98.39% 84.18% 113.86% 90.73% 73.17% 100.00%
Div Payout % 92.75 % 109.40 % 69.59 % 33.48 % 89.42 % 62.66 % 135.92 % -6.17%
  YoY % -15.22% 57.21% 107.86% -62.56% 42.71% -53.90% -
  Horiz. % 68.24% 80.49% 51.20% 24.63% 65.79% 46.10% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 469,556 447,544 416,246 369,418 320,067 283,268 261,031 10.28%
  YoY % 4.92% 7.52% 12.68% 15.42% 12.99% 8.52% -
  Horiz. % 179.89% 171.45% 159.46% 141.52% 122.62% 108.52% 100.00%
NOSH 504,899 508,573 507,618 137,330 136,780 132,368 129,223 25.49%
  YoY % -0.72% 0.19% 269.63% 0.40% 3.33% 2.43% -
  Horiz. % 390.72% 393.56% 392.82% 106.27% 105.85% 102.43% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 12.60 % 9.28 % 15.83 % 36.36 % 12.03 % 14.23 % 10.04 % 3.86%
  YoY % 35.78% -41.38% -56.46% 202.24% -15.46% 41.73% -
  Horiz. % 125.50% 92.43% 157.67% 362.15% 119.82% 141.73% 100.00%
ROE 2.61 % 1.82 % 2.63 % 8.33 % 2.87 % 3.73 % 2.55 % 0.39%
  YoY % 43.41% -30.80% -68.43% 190.24% -23.06% 46.27% -
  Horiz. % 102.35% 71.37% 103.14% 326.67% 112.55% 146.27% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 21.17 17.69 14.44 63.21 62.90 61.17 57.28 -15.28%
  YoY % 19.67% 22.51% -77.16% 0.49% 2.83% 6.79% -
  Horiz. % 36.96% 30.88% 25.21% 110.35% 109.81% 106.79% 100.00%
EPS 2.43 1.60 2.16 22.40 6.71 7.98 5.15 -11.76%
  YoY % 51.88% -25.93% -90.36% 233.83% -15.91% 54.95% -
  Horiz. % 47.18% 31.07% 41.94% 434.95% 130.29% 154.95% 100.00%
DPS 2.25 1.75 1.50 7.50 6.00 5.00 7.00 -17.23%
  YoY % 28.57% 16.67% -80.00% 25.00% 20.00% -28.57% -
  Horiz. % 32.14% 25.00% 21.43% 107.14% 85.71% 71.43% 100.00%
NAPS 0.9300 0.8800 0.8200 2.6900 2.3400 2.1400 2.0200 -12.12%
  YoY % 5.68% 7.32% -69.52% 14.96% 9.35% 5.94% -
  Horiz. % 46.04% 43.56% 40.59% 133.17% 115.84% 105.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 505,238
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 20.17 16.97 13.83 16.38 16.23 15.28 13.97 6.31%
  YoY % 18.86% 22.70% -15.57% 0.92% 6.22% 9.38% -
  Horiz. % 144.38% 121.47% 99.00% 117.25% 116.18% 109.38% 100.00%
EPS 2.31 1.53 2.06 5.80 1.73 1.99 1.26 10.63%
  YoY % 50.98% -25.73% -64.48% 235.26% -13.07% 57.94% -
  Horiz. % 183.33% 121.43% 163.49% 460.32% 137.30% 157.94% 100.00%
DPS 2.14 1.68 1.44 1.94 1.55 1.25 1.71 3.81%
  YoY % 27.38% 16.67% -25.77% 25.16% 24.00% -26.90% -
  Horiz. % 125.15% 98.25% 84.21% 113.45% 90.64% 73.10% 100.00%
NAPS 0.8859 0.8444 0.7853 0.6970 0.6039 0.5344 0.4925 10.27%
  YoY % 4.91% 7.53% 12.67% 15.42% 13.01% 8.51% -
  Horiz. % 179.88% 171.45% 159.45% 141.52% 122.62% 108.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.5000 0.5200 0.5800 1.6600 2.3600 1.5700 1.1800 -
P/RPS 2.36 2.94 4.02 2.63 3.75 2.57 2.06 2.29%
  YoY % -19.73% -26.87% 52.85% -29.87% 45.91% 24.76% -
  Horiz. % 114.56% 142.72% 195.15% 127.67% 182.04% 124.76% 100.00%
P/EPS 20.61 32.51 26.91 7.41 35.17 19.67 22.91 -1.75%
  YoY % -36.60% 20.81% 263.16% -78.93% 78.80% -14.14% -
  Horiz. % 89.96% 141.90% 117.46% 32.34% 153.51% 85.86% 100.00%
EY 4.85 3.08 3.72 13.49 2.84 5.08 4.36 1.79%
  YoY % 57.47% -17.20% -72.42% 375.00% -44.09% 16.51% -
  Horiz. % 111.24% 70.64% 85.32% 309.40% 65.14% 116.51% 100.00%
DY 4.50 3.37 2.59 4.52 2.54 3.18 5.93 -4.49%
  YoY % 33.53% 30.12% -42.70% 77.95% -20.13% -46.37% -
  Horiz. % 75.89% 56.83% 43.68% 76.22% 42.83% 53.63% 100.00%
P/NAPS 0.54 0.59 0.71 0.62 1.01 0.73 0.58 -1.18%
  YoY % -8.47% -16.90% 14.52% -38.61% 38.36% 25.86% -
  Horiz. % 93.10% 101.72% 122.41% 106.90% 174.14% 125.86% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 27/11/17 23/11/16 25/11/15 26/11/14 26/11/13 27/11/12 -
Price 0.5100 0.5050 0.5650 1.7900 2.2500 1.9800 1.1800 -
P/RPS 2.41 2.85 3.91 2.83 3.58 3.24 2.06 2.65%
  YoY % -15.44% -27.11% 38.16% -20.95% 10.49% 57.28% -
  Horiz. % 116.99% 138.35% 189.81% 137.38% 173.79% 157.28% 100.00%
P/EPS 21.02 31.57 26.21 7.99 33.53 24.81 22.91 -1.42%
  YoY % -33.42% 20.45% 228.04% -76.17% 35.15% 8.29% -
  Horiz. % 91.75% 137.80% 114.40% 34.88% 146.36% 108.29% 100.00%
EY 4.76 3.17 3.81 12.51 2.98 4.03 4.36 1.47%
  YoY % 50.16% -16.80% -69.54% 319.80% -26.05% -7.57% -
  Horiz. % 109.17% 72.71% 87.39% 286.93% 68.35% 92.43% 100.00%
DY 4.41 3.47 2.65 4.19 2.67 2.53 5.93 -4.81%
  YoY % 27.09% 30.94% -36.75% 56.93% 5.53% -57.34% -
  Horiz. % 74.37% 58.52% 44.69% 70.66% 45.03% 42.66% 100.00%
P/NAPS 0.55 0.57 0.69 0.67 0.96 0.93 0.58 -0.88%
  YoY % -3.51% -17.39% 2.99% -30.21% 3.23% 60.34% -
  Horiz. % 94.83% 98.28% 118.97% 115.52% 165.52% 160.34% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

171  470  519  1034 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.345-0.015 
 DAYANG 1.40-0.22 
 SAPNRG-WA 0.135-0.01 
 MTRONIC 0.095+0.02 
 ARMADA 0.19-0.01 
 PERDANA 0.395-0.05 
 PUC 0.10-0.005 
 EDEN 0.135+0.01 
 HUAAN 0.255-0.005 
 SEACERA 0.37-0.015 
Partners & Brokers