[FIHB] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -16.27%
YoY- -56.45%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 74,880 66,827 58,288 54,418 64,924 55,363 55,124 22.67%
PBT 4,404 3,206 3,080 3,678 2,748 4,430 4,682 -4.00%
Tax -1,060 -1,238 -1,316 -1,380 0 -439 13 -
NP 3,344 1,968 1,764 2,298 2,748 3,991 4,696 -20.27%
-
NP to SH 3,252 1,829 1,645 2,274 2,716 3,937 4,696 -21.74%
-
Tax Rate 24.07% 38.62% 42.73% 37.52% 0.00% 9.91% -0.28% -
Total Cost 71,536 64,859 56,524 52,120 62,176 51,372 50,428 26.27%
-
Net Worth 40,210 39,203 32,117 32,010 31,482 31,074 30,590 20.01%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 40,210 39,203 32,117 32,010 31,482 31,074 30,590 20.01%
NOSH 82,959 82,760 82,818 82,992 82,804 82,710 82,676 0.22%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.47% 2.94% 3.03% 4.22% 4.23% 7.21% 8.52% -
ROE 8.09% 4.67% 5.12% 7.10% 8.63% 12.67% 15.35% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 90.26 80.75 70.38 65.57 78.41 66.94 66.67 22.40%
EPS 3.92 2.21 1.99 2.74 3.28 4.76 5.68 -21.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4847 0.4737 0.3878 0.3857 0.3802 0.3757 0.37 19.74%
Adjusted Per Share Value based on latest NOSH - 83,272
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 54.39 48.54 42.34 39.53 47.16 40.22 40.04 22.67%
EPS 2.36 1.33 1.20 1.65 1.97 2.86 3.41 -21.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2921 0.2848 0.2333 0.2325 0.2287 0.2257 0.2222 20.02%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.40 0.30 0.365 0.40 0.285 0.29 0.28 -
P/RPS 0.44 0.37 0.52 0.61 0.36 0.43 0.42 3.15%
P/EPS 10.20 13.57 18.37 14.60 8.69 6.09 4.93 62.44%
EY 9.80 7.37 5.44 6.85 11.51 16.41 20.29 -38.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.63 0.94 1.04 0.75 0.77 0.76 6.05%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 27/11/14 29/08/14 30/05/14 28/02/14 27/11/13 -
Price 0.38 0.44 0.36 0.355 0.365 0.28 0.27 -
P/RPS 0.42 0.54 0.51 0.54 0.47 0.42 0.40 3.30%
P/EPS 9.69 19.91 18.12 12.96 11.13 5.88 4.75 60.91%
EY 10.32 5.02 5.52 7.72 8.99 17.00 21.04 -37.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.93 0.93 0.92 0.96 0.75 0.73 4.51%

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