[FIHB] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 48.03%
YoY- -96.95%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 35,444 28,048 52,879 46,148 41,990 45,600 52,810 -23.36%
PBT -2,118 -2,796 2,487 3,346 1,006 184 23,160 -
Tax -22 -80 -1,318 -1,806 -396 -312 -976 -92.03%
NP -2,140 -2,876 1,169 1,540 610 -128 22,184 -
-
NP to SH -2,188 -2,876 1,164 900 608 -124 22,158 -
-
Tax Rate - - 53.00% 53.97% 39.36% 169.57% 4.21% -
Total Cost 37,584 30,924 51,710 44,608 41,380 45,728 30,626 14.63%
-
Net Worth 17,818 18,115 18,904 18,389 17,960 16,623 14,822 13.07%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 842 - - - 16,491 -
Div Payout % - - 72.34% - - - 74.43% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 17,818 18,115 18,904 18,389 17,960 16,623 14,822 13.07%
NOSH 82,878 82,643 82,553 82,317 82,162 77,500 68,943 13.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -6.04% -10.25% 2.21% 3.34% 1.45% -0.28% 42.01% -
ROE -12.28% -15.88% 6.16% 4.89% 3.39% -0.75% 149.49% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 42.77 33.94 64.05 56.06 51.11 58.84 76.60 -32.21%
EPS -2.64 -3.48 1.41 1.09 0.74 -0.16 32.14 -
DPS 0.00 0.00 1.02 0.00 0.00 0.00 23.92 -
NAPS 0.215 0.2192 0.229 0.2234 0.2186 0.2145 0.215 0.00%
Adjusted Per Share Value based on latest NOSH - 82,444
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 24.45 19.35 36.48 31.84 28.97 31.46 36.43 -23.36%
EPS -1.51 -1.98 0.80 0.62 0.42 -0.09 15.29 -
DPS 0.00 0.00 0.58 0.00 0.00 0.00 11.38 -
NAPS 0.1229 0.125 0.1304 0.1269 0.1239 0.1147 0.1023 13.02%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.14 0.15 0.17 0.20 0.16 0.19 0.31 -
P/RPS 0.33 0.44 0.27 0.36 0.31 0.32 0.40 -12.04%
P/EPS -5.30 -4.31 12.06 18.29 21.62 -118.75 0.96 -
EY -18.86 -23.20 8.29 5.47 4.63 -0.84 103.68 -
DY 0.00 0.00 6.00 0.00 0.00 0.00 77.16 -
P/NAPS 0.65 0.68 0.74 0.90 0.73 0.89 1.44 -41.18%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 27/02/09 27/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.12 0.20 0.14 0.15 0.18 0.22 0.18 -
P/RPS 0.28 0.59 0.22 0.27 0.35 0.37 0.23 14.02%
P/EPS -4.55 -5.75 9.93 13.72 24.32 -137.50 0.56 -
EY -22.00 -17.40 10.07 7.29 4.11 -0.73 178.55 -
DY 0.00 0.00 7.29 0.00 0.00 0.00 132.89 -
P/NAPS 0.56 0.91 0.61 0.67 0.82 1.03 0.84 -23.70%

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