[FIHB] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 34.89%
YoY- 6.37%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 27,209 16,231 55,363 41,343 27,885 13,096 79,210 -51.04%
PBT 1,839 687 4,430 3,512 2,677 1,419 4,912 -48.14%
Tax -690 0 -439 10 -70 0 -442 34.68%
NP 1,149 687 3,991 3,522 2,607 1,419 4,470 -59.67%
-
NP to SH 1,137 679 3,937 3,522 2,611 1,523 4,250 -58.58%
-
Tax Rate 37.52% 0.00% 9.91% -0.28% 2.61% 0.00% 9.00% -
Total Cost 26,060 15,544 51,372 37,821 25,278 11,677 74,740 -50.55%
-
Net Worth 32,010 31,482 31,074 30,590 29,662 28,539 26,847 12.47%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 32,010 31,482 31,074 30,590 29,662 28,539 26,847 12.47%
NOSH 82,992 82,804 82,710 82,676 82,626 82,771 82,684 0.24%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.22% 4.23% 7.21% 8.52% 9.35% 10.84% 5.64% -
ROE 3.55% 2.16% 12.67% 11.51% 8.80% 5.34% 15.83% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 32.78 19.60 66.94 50.01 33.75 15.82 95.80 -51.17%
EPS 1.37 0.82 4.76 4.26 3.16 1.84 5.14 -58.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3857 0.3802 0.3757 0.37 0.359 0.3448 0.3247 12.19%
Adjusted Per Share Value based on latest NOSH - 82,818
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.77 11.20 38.19 28.52 19.24 9.03 54.64 -51.04%
EPS 0.78 0.47 2.72 2.43 1.80 1.05 2.93 -58.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2208 0.2172 0.2144 0.211 0.2046 0.1969 0.1852 12.47%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.40 0.285 0.29 0.28 0.275 0.205 0.19 -
P/RPS 1.22 1.45 0.43 0.56 0.81 1.30 0.20 234.95%
P/EPS 29.20 34.76 6.09 6.57 8.70 11.14 3.70 297.89%
EY 3.42 2.88 16.41 15.21 11.49 8.98 27.05 -74.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.75 0.77 0.76 0.77 0.59 0.59 46.07%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 28/02/14 27/11/13 28/08/13 30/05/13 27/02/13 -
Price 0.355 0.365 0.28 0.27 0.285 0.31 0.195 -
P/RPS 1.08 1.86 0.42 0.54 0.84 1.96 0.20 208.74%
P/EPS 25.91 44.51 5.88 6.34 9.02 16.85 3.79 261.47%
EY 3.86 2.25 17.00 15.78 11.09 5.94 26.36 -72.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.96 0.75 0.73 0.79 0.90 0.60 33.07%

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