[FIHB] QoQ Annualized Quarter Result on 30-Jun-2016

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016
Profit Trend
QoQ- -3.68%
YoY- 26.83%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 159,809 127,190 105,710 103,090 108,328 101,766 91,849 44.61%
PBT 10,441 6,862 6,140 6,130 6,528 9,272 8,358 15.97%
Tax -2,906 -1,494 -1,633 -1,560 -1,640 -2,927 -2,984 -1.74%
NP 7,535 5,368 4,506 4,570 4,888 6,345 5,374 25.24%
-
NP to SH 6,202 4,987 4,353 4,396 4,564 6,223 5,322 10.72%
-
Tax Rate 27.83% 21.77% 26.60% 25.45% 25.12% 31.57% 35.70% -
Total Cost 152,274 121,821 101,204 98,520 103,440 95,421 86,474 45.77%
-
Net Worth 79,691 82,782 48,907 47,545 46,995 45,569 43,250 50.24%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 79,691 82,782 48,907 47,545 46,995 45,569 43,250 50.24%
NOSH 102,336 85,298 84,149 83,574 82,681 82,642 82,650 15.29%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 4.72% 4.22% 4.26% 4.43% 4.51% 6.23% 5.85% -
ROE 7.78% 6.03% 8.90% 9.25% 9.71% 13.66% 12.31% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 184.11 149.11 125.62 123.35 131.02 123.14 111.13 39.96%
EPS 7.15 5.85 5.17 5.26 5.52 7.53 6.44 7.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9181 0.9705 0.5812 0.5689 0.5684 0.5514 0.5233 45.41%
Adjusted Per Share Value based on latest NOSH - 83,228
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 110.24 87.74 72.92 71.12 74.73 70.20 63.36 44.61%
EPS 4.28 3.44 3.00 3.03 3.15 4.29 3.67 10.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5498 0.5711 0.3374 0.328 0.3242 0.3144 0.2984 50.23%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.775 0.66 0.70 0.905 1.06 0.84 0.43 -
P/RPS 0.42 0.44 0.00 0.00 0.00 0.00 0.39 5.05%
P/EPS 10.85 11.29 0.00 0.00 0.00 0.00 6.68 38.13%
EY 9.22 8.86 0.00 0.00 0.00 0.00 14.98 -27.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.68 0.00 0.00 0.00 1.52 0.82 1.61%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 28/02/17 29/11/16 26/08/16 27/05/16 29/02/16 30/11/15 -
Price 0.775 0.625 0.72 0.815 0.945 0.875 0.645 -
P/RPS 0.42 0.42 0.00 0.00 0.00 0.00 0.58 -19.34%
P/EPS 10.85 10.69 0.00 0.00 0.00 0.00 10.02 5.44%
EY 9.22 9.36 0.00 0.00 0.00 0.00 9.98 -5.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.64 0.00 0.00 0.00 1.58 1.23 -22.43%

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