[FIAMMA] YoY Cumulative 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- -77.22%
YoY- 8.72%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 106,068 99,476 74,999 80,147 73,411 69,269 62,721 9.14%
PBT 17,004 15,344 8,843 11,105 9,440 6,098 4,670 24.00%
Tax -4,221 -3,915 -2,373 -2,724 -2,176 -2,003 -1,575 17.83%
NP 12,783 11,429 6,470 8,381 7,264 4,095 3,095 26.63%
-
NP to SH 11,458 10,410 5,768 7,427 6,831 3,600 2,566 28.29%
-
Tax Rate 24.82% 25.51% 26.83% 24.53% 23.05% 32.85% 33.73% -
Total Cost 93,285 88,047 68,529 71,766 66,147 65,174 59,626 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 2.11% 2.01% 1.16% 1.57% 1.51% 0.83% 0.69% -
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 21.48 20.37 15.25 15.91 14.44 13.28 46.20 -11.97%
EPS 2.32 2.13 1.17 1.47 1.28 0.69 1.89 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 20.00 18.76 14.14 15.12 13.85 13.06 11.83 9.13%
EPS 2.16 1.96 1.09 1.40 1.29 0.68 0.48 28.46%
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 2.79 2.75 3.15 2.92 3.57 4.18 3.68 -4.50%
P/EPS 25.86 26.27 40.92 31.53 38.33 80.43 89.95 -18.74%
EY 3.87 3.81 2.44 3.17 2.61 1.24 1.11 23.11%
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 2.89 2.92 3.47 3.33 3.53 4.52 5.22 -9.37%
P/EPS 26.72 27.92 45.18 35.94 37.96 86.96 127.51 -22.91%
EY 3.74 3.58 2.21 2.78 2.63 1.15 0.78 29.82%
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