[FIHB] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -197.48%
YoY- -283.1%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 125,922 124,089 101,032 60,688 116,104 121,138 100,114 16.57%
PBT 15,062 13,144 1,566 -4,636 8,928 9,174 7,160 64.40%
Tax -1,868 -1,530 -1,498 -696 -3,469 -3,360 -2,184 -9.92%
NP 13,194 11,613 68 -5,332 5,459 5,814 4,976 91.91%
-
NP to SH 13,179 11,626 86 -5,332 5,470 5,830 5,002 91.10%
-
Tax Rate 12.40% 11.64% 95.66% - 38.86% 36.63% 30.50% -
Total Cost 112,728 112,476 100,964 66,020 110,645 115,324 95,138 12.00%
-
Net Worth 123,817 118,240 114,489 107,331 110,434 109,161 109,709 8.42%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 123,817 118,240 114,489 107,331 110,434 109,161 109,709 8.42%
NOSH 140,459 140,431 183,322 136,155 120,110 119,815 116,112 13.57%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 10.48% 9.36% 0.07% -8.79% 4.70% 4.80% 4.97% -
ROE 10.64% 9.83% 0.08% -4.97% 4.95% 5.34% 4.56% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 94.11 94.27 78.89 49.98 99.86 104.86 87.51 4.98%
EPS 9.85 8.83 0.06 -4.40 4.70 5.05 4.38 71.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9254 0.8983 0.894 0.8839 0.9498 0.9449 0.959 -2.35%
Adjusted Per Share Value based on latest NOSH - 136,155
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 91.47 90.14 73.39 44.08 84.34 88.00 72.72 16.57%
EPS 9.57 8.45 0.06 -3.87 3.97 4.24 3.63 91.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8994 0.8589 0.8317 0.7797 0.8022 0.793 0.7969 8.42%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.515 0.585 0.62 0.625 0.515 0.53 0.45 -
P/RPS 0.55 0.62 0.79 1.25 0.52 0.51 0.51 5.17%
P/EPS 5.23 6.62 923.25 -14.23 10.95 10.50 10.29 -36.39%
EY 19.13 15.10 0.11 -7.03 9.13 9.52 9.72 57.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.65 0.69 0.71 0.54 0.56 0.47 12.42%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 26/11/21 28/09/21 27/05/21 25/02/21 -
Price 0.54 0.54 0.595 0.615 0.625 0.53 0.65 -
P/RPS 0.57 0.57 0.75 1.23 0.63 0.51 0.74 -16.01%
P/EPS 5.48 6.11 886.03 -14.01 13.29 10.50 14.87 -48.69%
EY 18.24 16.36 0.11 -7.14 7.53 9.52 6.73 94.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.67 0.70 0.66 0.56 0.68 -10.08%

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