[FIHB] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 53.57%
YoY- 223.5%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 103,090 108,328 101,766 91,849 81,284 74,880 66,827 33.54%
PBT 6,130 6,528 9,272 8,358 5,344 4,404 3,206 54.11%
Tax -1,560 -1,640 -2,927 -2,984 -1,756 -1,060 -1,238 16.68%
NP 4,570 4,888 6,345 5,374 3,588 3,344 1,968 75.44%
-
NP to SH 4,396 4,564 6,223 5,322 3,466 3,252 1,829 79.52%
-
Tax Rate 25.45% 25.12% 31.57% 35.70% 32.86% 24.07% 38.62% -
Total Cost 98,520 103,440 95,421 86,474 77,696 71,536 64,859 32.17%
-
Net Worth 47,545 46,995 45,569 43,250 40,956 40,210 39,203 13.73%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 47,545 46,995 45,569 43,250 40,956 40,210 39,203 13.73%
NOSH 83,574 82,681 82,642 82,650 82,523 82,959 82,760 0.65%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.43% 4.51% 6.23% 5.85% 4.41% 4.47% 2.94% -
ROE 9.25% 9.71% 13.66% 12.31% 8.46% 8.09% 4.67% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 123.35 131.02 123.14 111.13 98.50 90.26 80.75 32.67%
EPS 5.26 5.52 7.53 6.44 4.20 3.92 2.21 78.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5689 0.5684 0.5514 0.5233 0.4963 0.4847 0.4737 12.99%
Adjusted Per Share Value based on latest NOSH - 82,747
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 71.12 74.73 70.20 63.36 56.07 51.66 46.10 33.54%
EPS 3.03 3.15 4.29 3.67 2.39 2.24 1.26 79.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.328 0.3242 0.3144 0.2984 0.2825 0.2774 0.2704 13.75%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.905 1.06 0.84 0.43 0.38 0.40 0.30 -
P/RPS 0.00 0.00 0.00 0.39 0.39 0.44 0.37 -
P/EPS 0.00 0.00 0.00 6.68 9.05 10.20 13.57 -
EY 0.00 0.00 0.00 14.98 11.05 9.80 7.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.52 0.82 0.77 0.83 0.63 -
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 27/05/16 29/02/16 30/11/15 28/08/15 27/05/15 27/02/15 -
Price 0.815 0.945 0.875 0.645 0.44 0.38 0.44 -
P/RPS 0.00 0.00 0.00 0.58 0.45 0.42 0.54 -
P/EPS 0.00 0.00 0.00 10.02 10.48 9.69 19.91 -
EY 0.00 0.00 0.00 9.98 9.55 10.32 5.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.58 1.23 0.89 0.78 0.93 -

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