[FIHB] QoQ Cumulative Quarter Result on 30-Jun-2021 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 25.09%
YoY- 16.66%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 93,067 50,516 15,172 116,104 90,854 50,057 21,492 165.90%
PBT 9,858 783 -1,159 8,928 6,881 3,580 1,147 320.13%
Tax -1,148 -749 -174 -3,469 -2,520 -1,092 -426 93.76%
NP 8,710 34 -1,333 5,459 4,361 2,488 721 427.28%
-
NP to SH 8,720 43 -1,333 5,470 4,373 2,501 728 424.30%
-
Tax Rate 11.65% 95.66% - 38.86% 36.62% 30.50% 37.14% -
Total Cost 84,357 50,482 16,505 110,645 86,493 47,569 20,771 154.76%
-
Net Worth 118,240 114,489 107,331 110,434 109,161 109,709 107,897 6.29%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 118,240 114,489 107,331 110,434 109,161 109,709 107,897 6.29%
NOSH 140,431 183,322 136,155 120,110 119,815 116,112 116,112 13.52%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 9.36% 0.07% -8.79% 4.70% 4.80% 4.97% 3.35% -
ROE 7.37% 0.04% -1.24% 4.95% 4.01% 2.28% 0.67% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 70.71 39.45 12.49 99.86 78.64 43.76 18.79 142.13%
EPS 6.62 0.03 -1.10 4.70 3.79 2.19 0.64 375.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8983 0.894 0.8839 0.9498 0.9449 0.959 0.9435 -3.22%
Adjusted Per Share Value based on latest NOSH - 120,110
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 64.20 34.85 10.47 80.09 62.68 34.53 14.83 165.85%
EPS 6.02 0.03 -0.92 3.77 3.02 1.73 0.50 426.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8157 0.7898 0.7404 0.7618 0.7531 0.7568 0.7443 6.30%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.585 0.62 0.625 0.515 0.53 0.45 0.385 -
P/RPS 0.83 1.57 5.00 0.52 0.67 1.03 2.05 -45.30%
P/EPS 8.83 1,846.51 -56.93 10.95 14.00 20.58 60.48 -72.30%
EY 11.32 0.05 -1.76 9.13 7.14 4.86 1.65 261.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.71 0.54 0.56 0.47 0.41 36.00%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 24/02/22 26/11/21 28/09/21 27/05/21 25/02/21 25/11/20 -
Price 0.54 0.595 0.615 0.625 0.53 0.65 0.445 -
P/RPS 0.76 1.51 4.92 0.63 0.67 1.49 2.37 -53.18%
P/EPS 8.15 1,772.05 -56.02 13.29 14.00 29.73 69.90 -76.16%
EY 12.27 0.06 -1.78 7.53 7.14 3.36 1.43 319.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.70 0.66 0.56 0.68 0.47 17.69%

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