[FIHB] QoQ Cumulative Quarter Result on 31-Dec-2015

Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015
Profit Trend
QoQ- 55.89%
YoY- 240.24%
Quarter Report
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 79,283 51,545 27,082 101,766 68,887 40,642 18,720 161.08%
PBT 4,605 3,065 1,632 9,272 6,269 2,672 1,101 158.91%
Tax -1,225 -780 -410 -2,927 -2,238 -878 -265 176.72%
NP 3,380 2,285 1,222 6,345 4,031 1,794 836 153.14%
-
NP to SH 3,265 2,198 1,141 6,223 3,992 1,733 813 152.01%
-
Tax Rate 26.60% 25.45% 25.12% 31.57% 35.70% 32.86% 24.07% -
Total Cost 75,903 49,260 25,860 95,421 64,856 38,848 17,884 161.44%
-
Net Worth 48,907 47,545 46,995 45,569 43,250 40,956 40,210 13.90%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 48,907 47,545 46,995 45,569 43,250 40,956 40,210 13.90%
NOSH 84,149 83,574 82,681 82,642 82,650 82,523 82,959 0.95%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 4.26% 4.43% 4.51% 6.23% 5.85% 4.41% 4.47% -
ROE 6.68% 4.62% 2.43% 13.66% 9.23% 4.23% 2.02% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 94.22 61.68 32.75 123.14 83.35 49.25 22.57 158.58%
EPS 3.88 2.63 1.38 7.53 4.83 2.10 0.98 149.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5812 0.5689 0.5684 0.5514 0.5233 0.4963 0.4847 12.83%
Adjusted Per Share Value based on latest NOSH - 82,629
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 54.69 35.56 18.68 70.20 47.52 28.04 12.91 161.12%
EPS 2.25 1.52 0.79 4.29 2.75 1.20 0.56 152.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3374 0.328 0.3242 0.3144 0.2984 0.2825 0.2774 13.90%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.70 0.905 1.06 0.84 0.43 0.38 0.40 -
P/RPS 0.00 0.00 0.00 0.00 0.52 0.77 1.77 -
P/EPS 0.00 0.00 0.00 0.00 8.90 18.10 40.82 -
EY 0.00 0.00 0.00 0.00 11.23 5.53 2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.52 0.82 0.77 0.83 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 26/08/16 27/05/16 29/02/16 30/11/15 28/08/15 27/05/15 -
Price 0.72 0.815 0.945 0.875 0.645 0.44 0.38 -
P/RPS 0.00 0.00 0.00 0.00 0.77 0.89 1.68 -
P/EPS 0.00 0.00 0.00 0.00 13.35 20.95 38.78 -
EY 0.00 0.00 0.00 0.00 7.49 4.77 2.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.58 1.23 0.89 0.78 -

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