[FIHB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 229.94%
YoY- 155.25%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 34,559 11,434 42,509 29,104 15,788 9,063 40,072 -9.40%
PBT 1,454 481 2,400 1,073 -627 193 809 47.87%
Tax -160 0 -82 -251 0 0 -267 -28.94%
NP 1,294 481 2,318 822 -627 193 542 78.72%
-
NP to SH 1,246 478 2,283 816 -628 189 489 86.66%
-
Tax Rate 11.00% 0.00% 3.42% 23.39% - 0.00% 33.00% -
Total Cost 33,265 10,953 40,191 28,282 16,415 8,870 39,530 -10.87%
-
Net Worth 23,624 22,787 22,250 20,680 19,286 19,992 19,908 12.09%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 23,624 22,787 22,250 20,680 19,286 19,992 19,908 12.09%
NOSH 82,516 82,413 82,717 82,424 82,631 82,173 82,881 -0.29%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.74% 4.21% 5.45% 2.82% -3.97% 2.13% 1.35% -
ROE 5.27% 2.10% 10.26% 3.95% -3.26% 0.95% 2.46% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 41.88 13.87 51.39 35.31 19.11 11.03 48.35 -9.14%
EPS 1.51 0.58 2.76 0.99 -0.76 0.23 0.59 87.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2863 0.2765 0.269 0.2509 0.2334 0.2433 0.2402 12.42%
Adjusted Per Share Value based on latest NOSH - 82,514
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 23.84 7.89 29.32 20.08 10.89 6.25 27.64 -9.39%
EPS 0.86 0.33 1.57 0.56 -0.43 0.13 0.34 85.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.163 0.1572 0.1535 0.1427 0.133 0.1379 0.1373 12.13%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.16 0.16 0.14 0.065 0.10 0.12 0.10 -
P/RPS 0.38 1.15 0.27 0.18 0.52 1.09 0.21 48.54%
P/EPS 10.60 27.59 5.07 6.57 -13.16 52.17 16.95 -26.89%
EY 9.44 3.63 19.71 15.23 -7.60 1.92 5.90 36.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.52 0.26 0.43 0.49 0.42 21.16%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 29/05/12 29/02/12 30/11/11 26/08/11 27/05/11 28/02/11 -
Price 0.19 0.14 0.16 0.14 0.09 0.105 0.10 -
P/RPS 0.45 1.01 0.31 0.40 0.47 0.95 0.21 66.28%
P/EPS 12.58 24.14 5.80 14.14 -11.84 45.65 16.95 -18.04%
EY 7.95 4.14 17.25 7.07 -8.44 2.19 5.90 22.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.51 0.59 0.56 0.39 0.43 0.42 35.20%

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