[FIAMMA] YoY TTM 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- 13.19%
YoY- 52.88%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 344,614 403,068 332,264 345,835 319,749 290,361 319,323 1.27%
PBT 55,273 61,869 39,568 48,838 37,206 35,562 67,655 -3.30%
Tax -16,373 -18,780 -10,848 -11,964 -9,847 -9,284 -12,642 4.40%
NP 38,900 43,089 28,720 36,874 27,359 26,278 55,013 -5.60%
-
NP to SH 35,549 39,838 26,059 33,499 25,739 25,068 51,335 -5.93%
-
Tax Rate 29.62% 30.35% 27.42% 24.50% 26.47% 26.11% 18.69% -
Total Cost 305,714 359,979 303,544 308,961 292,390 264,083 264,310 2.45%
-
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 10,900 8,600 9,852 11,360 8,900 7,614 10,299 0.94%
Div Payout % 30.66% 21.59% 37.81% 33.91% 34.58% 30.37% 20.06% -
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 11.29% 10.69% 8.64% 10.66% 8.56% 9.05% 17.23% -
ROE 6.54% 7.68% 5.25% 7.08% 5.69% 5.79% 13.90% -
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 69.78 82.53 67.58 68.66 62.89 55.65 235.20 -18.31%
EPS 7.20 8.16 5.30 6.65 5.06 4.80 37.81 -24.13%
DPS 2.21 1.76 2.00 2.25 1.75 1.46 7.50 -18.41%
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 64.99 76.02 62.66 65.22 60.30 54.76 60.22 1.27%
EPS 6.70 7.51 4.91 6.32 4.85 4.73 9.68 -5.94%
DPS 2.06 1.62 1.86 2.14 1.68 1.44 1.94 1.00%
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 0.86 0.68 0.71 0.68 0.82 1.00 0.72 3.00%
P/EPS 8.33 6.87 9.06 6.99 10.17 11.55 4.50 10.79%
EY 12.00 14.57 11.04 14.30 9.83 8.66 22.24 -9.76%
DY 3.68 3.14 4.17 4.84 3.40 2.63 4.41 -2.96%
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 0.89 0.72 0.78 0.77 0.81 1.08 1.02 -2.24%
P/EPS 8.61 7.29 10.00 7.97 10.07 12.49 6.37 5.14%
EY 11.61 13.71 10.00 12.55 9.93 8.01 15.69 -4.89%
DY 3.56 2.96 3.78 4.25 3.43 2.43 3.11 2.27%
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