[FIHB] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 43.34%
YoY- 218.62%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 55,363 55,124 55,770 52,384 79,210 74,558 69,118 -13.71%
PBT 4,430 4,682 5,354 5,676 4,912 4,970 2,908 32.29%
Tax -439 13 -140 0 -442 -373 -320 23.39%
NP 3,991 4,696 5,214 5,676 4,470 4,597 2,588 33.37%
-
NP to SH 3,937 4,696 5,222 6,092 4,250 4,414 2,492 35.53%
-
Tax Rate 9.91% -0.28% 2.61% 0.00% 9.00% 7.51% 11.00% -
Total Cost 51,372 50,428 50,556 46,708 74,740 69,961 66,530 -15.79%
-
Net Worth 31,074 30,590 29,662 28,539 26,847 25,858 23,624 19.99%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 31,074 30,590 29,662 28,539 26,847 25,858 23,624 19.99%
NOSH 82,710 82,676 82,626 82,771 82,684 82,774 82,516 0.15%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.21% 8.52% 9.35% 10.84% 5.64% 6.17% 3.74% -
ROE 12.67% 15.35% 17.60% 21.35% 15.83% 17.07% 10.55% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 66.94 66.67 67.50 63.29 95.80 90.07 83.76 -13.84%
EPS 4.76 5.68 6.32 7.36 5.14 5.33 3.02 35.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3757 0.37 0.359 0.3448 0.3247 0.3124 0.2863 19.80%
Adjusted Per Share Value based on latest NOSH - 82,771
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.19 38.03 38.47 36.14 54.64 51.43 47.68 -13.71%
EPS 2.72 3.24 3.60 4.20 2.93 3.05 1.72 35.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2144 0.211 0.2046 0.1969 0.1852 0.1784 0.163 19.98%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.29 0.28 0.275 0.205 0.19 0.17 0.16 -
P/RPS 0.43 0.42 0.41 0.32 0.20 0.19 0.19 72.11%
P/EPS 6.09 4.93 4.35 2.79 3.70 3.19 5.30 9.67%
EY 16.41 20.29 22.98 35.90 27.05 31.37 18.88 -8.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.76 0.77 0.59 0.59 0.54 0.56 23.58%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 28/08/13 30/05/13 27/02/13 29/11/12 30/08/12 -
Price 0.28 0.27 0.285 0.31 0.195 0.15 0.19 -
P/RPS 0.42 0.40 0.42 0.49 0.20 0.17 0.23 49.23%
P/EPS 5.88 4.75 4.51 4.21 3.79 2.81 6.29 -4.38%
EY 17.00 21.04 22.18 23.74 26.36 35.56 15.89 4.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.79 0.90 0.60 0.48 0.66 8.87%

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