[FIHB] QoQ Annualized Quarter Result on 30-Jun-2021 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -6.19%
YoY- 16.66%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 124,089 101,032 60,688 116,104 121,138 100,114 85,968 27.75%
PBT 13,144 1,566 -4,636 8,928 9,174 7,160 4,588 101.84%
Tax -1,530 -1,498 -696 -3,469 -3,360 -2,184 -1,704 -6.93%
NP 11,613 68 -5,332 5,459 5,814 4,976 2,884 153.31%
-
NP to SH 11,626 86 -5,332 5,470 5,830 5,002 2,912 151.87%
-
Tax Rate 11.64% 95.66% - 38.86% 36.63% 30.50% 37.14% -
Total Cost 112,476 100,964 66,020 110,645 115,324 95,138 83,084 22.39%
-
Net Worth 118,240 114,489 107,331 110,434 109,161 109,709 107,897 6.29%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 118,240 114,489 107,331 110,434 109,161 109,709 107,897 6.29%
NOSH 140,431 183,322 136,155 120,110 119,815 116,112 116,112 13.52%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 9.36% 0.07% -8.79% 4.70% 4.80% 4.97% 3.35% -
ROE 9.83% 0.08% -4.97% 4.95% 5.34% 4.56% 2.70% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 94.27 78.89 49.98 99.86 104.86 87.51 75.17 16.30%
EPS 8.83 0.06 -4.40 4.70 5.05 4.38 2.56 128.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8983 0.894 0.8839 0.9498 0.9449 0.959 0.9435 -3.22%
Adjusted Per Share Value based on latest NOSH - 120,110
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 85.60 69.70 41.87 80.09 83.57 69.06 59.30 27.75%
EPS 8.02 0.06 -3.68 3.77 4.02 3.45 2.01 151.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8157 0.7898 0.7404 0.7618 0.7531 0.7568 0.7443 6.30%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.585 0.62 0.625 0.515 0.53 0.45 0.385 -
P/RPS 0.62 0.79 1.25 0.52 0.51 0.51 0.51 13.91%
P/EPS 6.62 923.25 -14.23 10.95 10.50 10.29 15.12 -42.36%
EY 15.10 0.11 -7.03 9.13 9.52 9.72 6.61 73.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.71 0.54 0.56 0.47 0.41 36.00%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 24/02/22 26/11/21 28/09/21 27/05/21 25/02/21 25/11/20 -
Price 0.54 0.595 0.615 0.625 0.53 0.65 0.445 -
P/RPS 0.57 0.75 1.23 0.63 0.51 0.74 0.59 -2.27%
P/EPS 6.11 886.03 -14.01 13.29 10.50 14.87 17.48 -50.41%
EY 16.36 0.11 -7.14 7.53 9.52 6.73 5.72 101.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.70 0.66 0.56 0.68 0.47 17.69%

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