[FIHB] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 54.6%
YoY- 115.87%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 42,509 38,805 31,576 36,252 40,072 33,958 30,898 23.62%
PBT 2,400 1,430 -1,254 772 809 -597 -3,096 -
Tax -82 -334 0 0 -267 -1,349 0 -
NP 2,318 1,096 -1,254 772 542 -1,946 -3,096 -
-
NP to SH 2,283 1,088 -1,256 756 489 -1,969 -3,100 -
-
Tax Rate 3.42% 23.36% - 0.00% 33.00% - - -
Total Cost 40,191 37,709 32,830 35,480 39,530 35,905 33,994 11.77%
-
Net Worth 22,250 20,680 19,286 19,992 19,908 17,823 17,812 15.94%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 22,250 20,680 19,286 19,992 19,908 17,823 17,812 15.94%
NOSH 82,717 82,424 82,631 82,173 82,881 82,513 82,887 -0.13%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.45% 2.82% -3.97% 2.13% 1.35% -5.73% -10.02% -
ROE 10.26% 5.26% -6.51% 3.78% 2.46% -11.05% -17.40% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 51.39 47.08 38.21 44.12 48.35 41.16 37.28 23.78%
EPS 2.76 1.32 -1.52 0.92 0.59 -2.39 -3.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.269 0.2509 0.2334 0.2433 0.2402 0.216 0.2149 16.10%
Adjusted Per Share Value based on latest NOSH - 82,173
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 29.32 26.77 21.78 25.01 27.64 23.43 21.31 23.63%
EPS 1.57 0.75 -0.87 0.52 0.34 -1.36 -2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1535 0.1427 0.133 0.1379 0.1373 0.123 0.1229 15.92%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.14 0.065 0.10 0.12 0.10 0.10 0.11 -
P/RPS 0.27 0.14 0.26 0.27 0.21 0.24 0.30 -6.76%
P/EPS 5.07 4.92 -6.58 13.04 16.95 -4.19 -2.94 -
EY 19.71 20.31 -15.20 7.67 5.90 -23.87 -34.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.26 0.43 0.49 0.42 0.46 0.51 1.29%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 26/08/11 27/05/11 28/02/11 29/11/10 26/08/10 -
Price 0.16 0.14 0.09 0.105 0.10 0.10 0.10 -
P/RPS 0.31 0.30 0.24 0.24 0.21 0.24 0.27 9.61%
P/EPS 5.80 10.61 -5.92 11.41 16.95 -4.19 -2.67 -
EY 17.25 9.43 -16.89 8.76 5.90 -23.87 -37.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.56 0.39 0.43 0.42 0.46 0.47 16.32%

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