[FIHB] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 24.35%
YoY- 35.89%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 182,652 184,036 208,519 159,809 127,190 105,710 103,090 46.26%
PBT 11,202 8,636 11,507 10,441 6,862 6,140 6,130 49.30%
Tax -4,440 -3,312 -4,184 -2,906 -1,494 -1,633 -1,560 100.45%
NP 6,762 5,324 7,323 7,535 5,368 4,506 4,570 29.75%
-
NP to SH 3,286 2,244 6,191 6,202 4,987 4,353 4,396 -17.59%
-
Tax Rate 39.64% 38.35% 36.36% 27.83% 21.77% 26.60% 25.45% -
Total Cost 175,890 178,712 201,196 152,274 121,821 101,204 98,520 47.01%
-
Net Worth 103,304 105,178 78,143 79,691 82,782 48,907 47,545 67.51%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 103,304 105,178 78,143 79,691 82,782 48,907 47,545 67.51%
NOSH 109,000 109,000 109,000 102,336 85,298 84,149 83,574 19.31%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.70% 2.89% 3.51% 4.72% 4.22% 4.26% 4.43% -
ROE 3.18% 2.13% 7.92% 7.78% 6.03% 8.90% 9.25% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 168.34 162.22 249.82 184.11 149.11 125.62 123.35 22.96%
EPS 3.02 2.08 6.84 7.15 5.85 5.17 5.26 -30.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9521 0.9271 0.9362 0.9181 0.9705 0.5812 0.5689 40.82%
Adjusted Per Share Value based on latest NOSH - 102,336
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 126.00 126.96 143.85 110.24 87.74 72.92 71.12 46.26%
EPS 2.27 1.55 4.27 4.28 3.44 3.00 3.03 -17.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7126 0.7256 0.5391 0.5498 0.5711 0.3374 0.328 67.50%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.545 0.675 0.735 0.775 0.66 0.70 0.905 -
P/RPS 0.32 0.42 0.29 0.42 0.44 0.00 0.00 -
P/EPS 18.00 34.13 9.91 10.85 11.29 0.00 0.00 -
EY 5.56 2.93 10.09 9.22 8.86 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.73 0.79 0.84 0.68 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 29/08/17 29/05/17 28/02/17 29/11/16 26/08/16 -
Price 0.465 0.655 0.63 0.775 0.625 0.72 0.815 -
P/RPS 0.28 0.40 0.25 0.42 0.42 0.00 0.00 -
P/EPS 15.35 33.11 8.49 10.85 10.69 0.00 0.00 -
EY 6.51 3.02 11.77 9.22 9.36 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.71 0.67 0.84 0.64 0.00 0.00 -

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