[FIHB] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 11.16%
YoY- -53.54%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 91,849 81,284 74,880 66,827 58,288 54,418 64,924 25.99%
PBT 8,358 5,344 4,404 3,206 3,080 3,678 2,748 109.77%
Tax -2,984 -1,756 -1,060 -1,238 -1,316 -1,380 0 -
NP 5,374 3,588 3,344 1,968 1,764 2,298 2,748 56.31%
-
NP to SH 5,322 3,466 3,252 1,829 1,645 2,274 2,716 56.52%
-
Tax Rate 35.70% 32.86% 24.07% 38.62% 42.73% 37.52% 0.00% -
Total Cost 86,474 77,696 71,536 64,859 56,524 52,120 62,176 24.57%
-
Net Worth 43,250 40,956 40,210 39,203 32,117 32,010 31,482 23.55%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 43,250 40,956 40,210 39,203 32,117 32,010 31,482 23.55%
NOSH 82,650 82,523 82,959 82,760 82,818 82,992 82,804 -0.12%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.85% 4.41% 4.47% 2.94% 3.03% 4.22% 4.23% -
ROE 12.31% 8.46% 8.09% 4.67% 5.12% 7.10% 8.63% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 111.13 98.50 90.26 80.75 70.38 65.57 78.41 26.14%
EPS 6.44 4.20 3.92 2.21 1.99 2.74 3.28 56.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5233 0.4963 0.4847 0.4737 0.3878 0.3857 0.3802 23.71%
Adjusted Per Share Value based on latest NOSH - 82,638
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 63.36 56.07 51.66 46.10 40.21 37.54 44.79 25.98%
EPS 3.67 2.39 2.24 1.26 1.14 1.57 1.87 56.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2984 0.2825 0.2774 0.2704 0.2216 0.2208 0.2172 23.55%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.43 0.38 0.40 0.30 0.365 0.40 0.285 -
P/RPS 0.39 0.39 0.44 0.37 0.52 0.61 0.36 5.47%
P/EPS 6.68 9.05 10.20 13.57 18.37 14.60 8.69 -16.07%
EY 14.98 11.05 9.80 7.37 5.44 6.85 11.51 19.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.77 0.83 0.63 0.94 1.04 0.75 6.12%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 28/08/15 27/05/15 27/02/15 27/11/14 29/08/14 30/05/14 -
Price 0.645 0.44 0.38 0.44 0.36 0.355 0.365 -
P/RPS 0.58 0.45 0.42 0.54 0.51 0.54 0.47 15.03%
P/EPS 10.02 10.48 9.69 19.91 18.12 12.96 11.13 -6.75%
EY 9.98 9.55 10.32 5.02 5.52 7.72 8.99 7.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.89 0.78 0.93 0.93 0.92 0.96 17.94%

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