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

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Quarter Result
Revenue	61,808	122,582	82,630	106,904	89,966	73,293	86,808	-5.49%
YoY %	-49.58%	48.35%	-22.71%	18.83%	22.75%	-15.57%	-	-
Horiz. %	71.20%	141.21%	95.19%	123.15%	103.64%	84.43%	100.00%	-
PBT	8,850	19,704	9,620	17,833	11,135	14,527	35,565	-20.67%
YoY %	-55.09%	104.82%	-46.06%	60.15%	-23.35%	-59.15%	-	-
Horiz. %	24.88%	55.40%	27.05%	50.14%	31.31%	40.85%	100.00%	-
Tax	-4,450	-7,412	-3,173	-4,367	-2,786	-2,924	-4,003	1.77%
YoY %	39.96%	-133.60%	27.34%	-56.75%	4.72%	26.95%	-	-
Horiz. %	111.17%	185.16%	79.27%	109.09%	69.60%	73.05%	100.00%	-
NP	4,400	12,292	6,447	13,466	8,349	11,603	31,562	-27.97%
YoY %	-64.20%	90.66%	-52.12%	61.29%	-28.04%	-63.24%	-	-
Horiz. %	13.94%	38.95%	20.43%	42.67%	26.45%	36.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,927	11,048	5,876	12,248	8,135	10,941	30,762	-29.01%
YoY %	-64.46%	88.02%	-52.02%	50.56%	-25.65%	-64.43%	-	-
Horiz. %	12.77%	35.91%	19.10%	39.82%	26.44%	35.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	50.28%	37.62%	32.98%	24.49%	25.02%	20.13%	11.26%	-
YoY %	33.65%	14.07%	34.67%	-2.12%	24.29%	78.77%	-	-
Horiz. %	446.54%	334.10%	292.90%	217.50%	222.20%	178.77%	100.00%	-
Total Cost	57,408	110,290	76,183	93,438	81,617	61,690	55,246	0.64%
YoY %	-47.95%	44.77%	-18.47%	14.48%	32.30%	11.66%	-	-
Horiz. %	103.91%	199.63%	137.90%	169.13%	147.73%	111.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	531,927	508,184	487,709	469,556	447,544	416,246	369,418	6.25%
YoY %	4.67%	4.20%	3.87%	4.92%	7.52%	12.68%	-	-
Horiz. %	143.99%	137.56%	132.02%	127.11%	121.15%	112.68%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	10,851	8,551	9,852	11,360	8,900	7,614	10,299	0.87%
YoY %	26.90%	-13.21%	-13.27%	27.64%	16.89%	-26.07%	-	-
Horiz. %	105.36%	83.03%	95.66%	110.30%	86.42%	73.93%	100.00%	-
Div Payout %	276.33%	77.40%	167.68%	92.75%	109.40%	69.59%	33.48%	-
YoY %	257.02%	-53.84%	80.79%	-15.22%	57.21%	107.86%	-	-
Horiz. %	825.36%	231.18%	500.84%	277.03%	326.76%	207.86%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	531,927	508,184	487,709	469,556	447,544	416,246	369,418	6.25%
YoY %	4.67%	4.20%	3.87%	4.92%	7.52%	12.68%	-	-
Horiz. %	143.99%	137.56%	132.02%	127.11%	121.15%	112.68%	100.00%	-
NOSH	515,321	530,026	530,026	530,022	530,022	507,618	137,330	24.63%
YoY %	-2.77%	0.00%	0.00%	0.00%	4.41%	269.63%	-	-
Horiz. %	375.24%	385.95%	385.95%	385.95%	385.95%	369.63%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	7.12%	10.03%	7.80%	12.60%	9.28%	15.83%	36.36%	-
YoY %	-29.01%	28.59%	-38.10%	35.78%	-41.38%	-56.46%	-	-
Horiz. %	19.58%	27.59%	21.45%	34.65%	25.52%	43.54%	100.00%	-
ROE	0.74%	2.17%	1.20%	2.61%	1.82%	2.63%	8.33%	-
YoY %	-65.90%	80.83%	-54.02%	43.41%	-30.80%	-68.43%	-	-
Horiz. %	8.88%	26.05%	14.41%	31.33%	21.85%	31.57%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	12.53	25.09	16.77	21.17	17.69	14.44	63.21	-23.62%
YoY %	-50.06%	49.61%	-20.78%	19.67%	22.51%	-77.16%	-	-
Horiz. %	19.82%	39.69%	26.53%	33.49%	27.99%	22.84%	100.00%	-
EPS	0.80	2.26	1.19	2.43	1.60	2.16	22.40	-42.58%
YoY %	-64.60%	89.92%	-51.03%	51.88%	-25.93%	-90.36%	-	-
Horiz. %	3.57%	10.09%	5.31%	10.85%	7.14%	9.64%	100.00%	-
DPS	2.20	1.75	2.00	2.25	1.75	1.50	7.50	-18.47%
YoY %	25.71%	-12.50%	-11.11%	28.57%	16.67%	-80.00%	-	-
Horiz. %	29.33%	23.33%	26.67%	30.00%	23.33%	20.00%	100.00%	-
NAPS	1.0784	1.04	0.99	0.93	0.88	0.82	2.69	-14.11%
YoY %	3.69%	5.05%	6.45%	5.68%	7.32%	-69.52%	-	-
Horiz. %	40.09%	38.66%	36.80%	34.57%	32.71%	30.48%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 530,022
RPS	11.66	23.12	15.58	20.16	16.97	13.82	16.37	-5.49%
YoY %	-49.57%	48.40%	-22.72%	18.80%	22.79%	-15.58%	-	-
Horiz. %	71.23%	141.23%	95.17%	123.15%	103.67%	84.42%	100.00%	-
EPS	0.74	2.08	1.11	2.31	1.53	2.06	5.80	-29.02%
YoY %	-64.42%	87.39%	-51.95%	50.98%	-25.73%	-64.48%	-	-
Horiz. %	12.76%	35.86%	19.14%	39.83%	26.38%	35.52%	100.00%	-
DPS	2.05	1.61	1.86	2.14	1.68	1.44	1.94	0.92%
YoY %	27.33%	-13.44%	-13.08%	27.38%	16.67%	-25.77%	-	-
Horiz. %	105.67%	82.99%	95.88%	110.31%	86.60%	74.23%	100.00%	-
NAPS	1.0032	0.9584	0.9198	0.8856	0.8441	0.785	0.6967	6.25%
YoY %	4.67%	4.20%	3.86%	4.92%	7.53%	12.67%	-	-
Horiz. %	143.99%	137.56%	132.02%	127.11%	121.16%	112.67%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
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	4.87	1.91	2.89	2.36	2.94	4.02	2.63	10.80%
YoY %	154.97%	-33.91%	22.46%	-19.73%	-26.87%	52.85%	-	-
Horiz. %	185.17%	72.62%	109.89%	89.73%	111.79%	152.85%	100.00%	-
P/EPS	76.62	21.23	40.66	20.61	32.51	26.91	7.41	47.54%
YoY %	260.90%	-47.79%	97.28%	-36.60%	20.81%	263.16%	-	-
Horiz. %	1,034.01%	286.50%	548.72%	278.14%	438.73%	363.16%	100.00%	-
EY	1.31	4.71	2.46	4.85	3.08	3.72	13.49	-32.17%
YoY %	-72.19%	91.46%	-49.28%	57.47%	-17.20%	-72.42%	-	-
Horiz. %	9.71%	34.91%	18.24%	35.95%	22.83%	27.58%	100.00%	-
DY	3.61	3.65	4.12	4.50	3.37	2.59	4.52	-3.67%
YoY %	-1.10%	-11.41%	-8.44%	33.53%	30.12%	-42.70%	-	-
Horiz. %	79.87%	80.75%	91.15%	99.56%	74.56%	57.30%	100.00%	-
P/NAPS	0.57	0.46	0.49	0.54	0.59	0.71	0.62	-1.39%
YoY %	23.91%	-6.12%	-9.26%	-8.47%	-16.90%	14.52%	-	-
Horiz. %	91.94%	74.19%	79.03%	87.10%	95.16%	114.52%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
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	4.83	2.19	3.01	2.41	2.85	3.91	2.83	9.30%
YoY %	120.55%	-27.24%	24.90%	-15.44%	-27.11%	38.16%	-	-
Horiz. %	170.67%	77.39%	106.36%	85.16%	100.71%	138.16%	100.00%	-
P/EPS	75.99	24.33	42.34	21.02	31.57	26.21	7.99	45.50%
YoY %	212.33%	-42.54%	101.43%	-33.42%	20.45%	228.04%	-	-
Horiz. %	951.06%	304.51%	529.91%	263.08%	395.12%	328.04%	100.00%	-
EY	1.32	4.11	2.36	4.76	3.17	3.81	12.51	-31.23%
YoY %	-67.88%	74.15%	-50.42%	50.16%	-16.80%	-69.54%	-	-
Horiz. %	10.55%	32.85%	18.86%	38.05%	25.34%	30.46%	100.00%	-
DY	3.64	3.18	3.96	4.41	3.47	2.65	4.19	-2.31%
YoY %	14.47%	-19.70%	-10.20%	27.09%	30.94%	-36.75%	-	-
Horiz. %	86.87%	75.89%	94.51%	105.25%	82.82%	63.25%	100.00%	-
P/NAPS	0.56	0.53	0.51	0.55	0.57	0.69	0.67	-2.94%
YoY %	5.66%	3.92%	-7.27%	-3.51%	-17.39%	2.99%	-	-
Horiz. %	83.58%	79.10%	76.12%	82.09%	85.07%	102.99%	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 ⃤ & 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

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 12:05:00

ADX

5 Mins

SELL

2024-05-03 10:30:00

EMA 5

10 Mins

BUY

2024-05-03 10:25:00

EMA 5

5 Mins

BUY

2024-05-03 10:00:00

OBV

10 Mins

SELL

2024-05-03 10:00:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

354

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

MPI

MALAYSIAN PACIFIC INDUSTRIES

320

HLIND

HONG LEONG INDUSTRIES BHD

317

MYEG

MY E.G. SERVICES BHD

270

CAPITALA

CAPITAL A BERHAD

239

PBBANK

PUBLIC BANK BHD

212

YTL

YTL CORPORATION BHD

211

DNEX

DAGANG NEXCHANGE BERHAD

211

Daily Stocks

HSI-CXG

0.175

+0.05

260,505,800

INIX-OR

0.02

0.00

141,839,900

HSI-HUT

0.225

-0.045

117,499,700

FITTERS

0.05

0.00

90,878,000

INGENIEU

0.12

-0.01

79,707,500

TWL

0.03

0.00

77,294,300

EDUSPEC-OR

0.005

0.00

75,002,700

BPURI

0.07

-0.005

73,856,200

E&O-LR

0.055

+0.01

56,261,700

HSI-HS2

0.12

-0.04

40,766,700

More active Stocks

AJI

20.36

+0.62

812,400

MPI

31.04

+0.62

102,900

DLADY

34.28

+0.58

14,300

NESTLE

128.20

+0.30

13,600

HUMEIND-LA

4.18

+0.30

3,600

TENAGA

12.30

+0.28

7,710,600

SAM

5.10

+0.27

628,400

MISC

8.20

+0.20

1,812,400

PETGAS

18.10

+0.18

237,700

PANAMY

19.16

+0.18

15,700

More gainer Stocks

HSI-HWB

0.215

-0.255

245,400

GESHEN

4.00

-0.19

101,100

APOLLO

6.90

-0.14

189,800

NIO-C8

0.025

-0.14

32,000

HSI-HS6

0.54

-0.13

109,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

XIAOMI-C31

0.005

-0.115

15,000

HSI-HS4

0.13

-0.11

110,000

TAANN

4.14

-0.10

345,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More