[FIHB] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -100.14%
YoY- -100.14%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 52,879 34,611 20,995 11,400 52,810 32,978 19,043 96.94%
PBT 2,487 2,510 503 46 23,160 23,051 22,053 -76.50%
Tax -1,318 -1,355 -198 -78 -976 -1,022 -669 56.83%
NP 1,169 1,155 305 -32 22,184 22,029 21,384 -85.46%
-
NP to SH 1,164 675 304 -31 22,158 22,115 21,422 -85.52%
-
Tax Rate 53.00% 53.98% 39.36% 169.57% 4.21% 4.43% 3.03% -
Total Cost 51,710 33,456 20,690 11,432 30,626 10,949 -2,341 -
-
Net Worth 18,904 18,389 17,960 16,623 14,822 13,625 11,251 41.11%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 842 - - - 16,491 - - -
Div Payout % 72.34% - - - 74.43% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 18,904 18,389 17,960 16,623 14,822 13,625 11,251 41.11%
NOSH 82,553 82,317 82,162 77,500 68,943 64,362 55,182 30.64%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.21% 3.34% 1.45% -0.28% 42.01% 66.80% 112.29% -
ROE 6.16% 3.67% 1.69% -0.19% 149.49% 162.31% 190.39% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 64.05 42.05 25.55 14.71 76.60 51.24 34.51 50.74%
EPS 1.41 0.82 0.37 -0.04 32.14 34.36 38.82 -88.92%
DPS 1.02 0.00 0.00 0.00 23.92 0.00 0.00 -
NAPS 0.229 0.2234 0.2186 0.2145 0.215 0.2117 0.2039 8.00%
Adjusted Per Share Value based on latest NOSH - 77,500
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 36.48 23.88 14.48 7.86 36.43 22.75 13.14 96.92%
EPS 0.80 0.47 0.21 -0.02 15.29 15.26 14.78 -85.56%
DPS 0.58 0.00 0.00 0.00 11.38 0.00 0.00 -
NAPS 0.1304 0.1269 0.1239 0.1147 0.1023 0.094 0.0776 41.12%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.17 0.20 0.16 0.19 0.31 0.22 0.35 -
P/RPS 0.27 0.48 0.63 1.29 0.40 0.43 1.01 -58.33%
P/EPS 12.06 24.39 43.24 -475.00 0.96 0.64 0.90 459.74%
EY 8.29 4.10 2.31 -0.21 103.68 156.18 110.91 -82.11%
DY 6.00 0.00 0.00 0.00 77.16 0.00 0.00 -
P/NAPS 0.74 0.90 0.73 0.89 1.44 1.04 1.72 -42.86%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 -
Price 0.14 0.15 0.18 0.22 0.18 0.31 0.25 -
P/RPS 0.22 0.36 0.70 1.50 0.23 0.61 0.72 -54.47%
P/EPS 9.93 18.29 48.65 -550.00 0.56 0.90 0.64 516.93%
EY 10.07 5.47 2.06 -0.18 178.55 110.84 155.28 -83.72%
DY 7.29 0.00 0.00 0.00 132.89 0.00 0.00 -
P/NAPS 0.61 0.67 0.82 1.03 0.84 1.46 1.23 -37.21%

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