[FIAMMA] QoQ Annualized Quarter Result on 31-Dec-2020 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- 18.31%
YoY- 80.48%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 338,022 368,285 385,482 397,904 378,591 341,345 363,628 -4.74%
PBT 53,613 59,684 63,576 61,376 55,368 47,552 57,468 -4.51%
Tax -16,067 -15,489 -16,364 -15,660 -17,238 -13,101 -15,154 3.97%
NP 37,546 44,194 47,212 45,716 38,130 34,450 42,314 -7.65%
-
NP to SH 34,501 40,765 43,270 41,640 35,196 32,197 39,804 -9.08%
-
Tax Rate 29.97% 25.95% 25.74% 25.51% 31.13% 27.55% 26.37% -
Total Cost 300,476 324,090 338,270 352,188 340,461 306,894 321,314 -4.36%
-
Net Worth 531,927 532,605 530,008 518,780 508,184 503,364 509,978 2.84%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 15,784 65 - - 13,437 65 - -
Div Payout % 45.75% 0.16% - - 38.18% 0.20% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 531,927 532,605 530,008 518,780 508,184 503,364 509,978 2.84%
NOSH 515,321 514,811 513,761 530,026 530,026 530,026 530,026 -1.85%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 11.11% 12.00% 12.25% 11.49% 10.07% 10.09% 11.64% -
ROE 6.49% 7.65% 8.16% 8.03% 6.93% 6.40% 7.81% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 68.53 74.75 78.66 81.47 77.48 69.85 74.15 -5.11%
EPS 7.03 8.31 8.84 8.52 7.20 6.59 8.12 -9.15%
DPS 3.20 0.01 0.00 0.00 2.75 0.01 0.00 -
NAPS 1.0784 1.081 1.0815 1.0622 1.04 1.03 1.04 2.44%
Adjusted Per Share Value based on latest NOSH - 530,026
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 63.75 69.46 72.70 75.04 71.40 64.38 68.58 -4.74%
EPS 6.51 7.69 8.16 7.85 6.64 6.07 7.51 -9.07%
DPS 2.98 0.01 0.00 0.00 2.53 0.01 0.00 -
NAPS 1.0032 1.0045 0.9996 0.9784 0.9584 0.9493 0.9618 2.84%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.61 0.565 0.56 0.56 0.48 0.49 0.425 -
P/RPS 0.89 0.76 0.71 0.69 0.62 0.70 0.57 34.55%
P/EPS 8.72 6.83 6.34 6.57 6.66 7.44 5.24 40.38%
EY 11.47 14.64 15.77 15.22 15.01 13.45 19.10 -28.79%
DY 5.25 0.02 0.00 0.00 5.73 0.03 0.00 -
P/NAPS 0.57 0.52 0.52 0.53 0.46 0.48 0.41 24.53%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 25/08/21 19/05/21 24/02/21 26/11/20 25/08/20 19/05/20 -
Price 0.605 0.575 0.595 0.595 0.55 0.505 0.485 -
P/RPS 0.88 0.77 0.76 0.73 0.71 0.72 0.65 22.35%
P/EPS 8.65 6.95 6.74 6.98 7.64 7.67 5.97 28.01%
EY 11.56 14.39 14.84 14.33 13.10 13.05 16.74 -21.85%
DY 5.29 0.02 0.00 0.00 5.00 0.03 0.00 -
P/NAPS 0.56 0.53 0.55 0.56 0.53 0.49 0.47 12.37%

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