[FIHB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -79.06%
YoY- 152.91%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 79,210 55,919 34,559 11,434 42,509 29,104 15,788 191.63%
PBT 4,912 3,728 1,454 481 2,400 1,073 -627 -
Tax -442 -280 -160 0 -82 -251 0 -
NP 4,470 3,448 1,294 481 2,318 822 -627 -
-
NP to SH 4,250 3,311 1,246 478 2,283 816 -628 -
-
Tax Rate 9.00% 7.51% 11.00% 0.00% 3.42% 23.39% - -
Total Cost 74,740 52,471 33,265 10,953 40,191 28,282 16,415 173.45%
-
Net Worth 26,847 25,858 23,624 22,787 22,250 20,680 19,286 24.54%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 26,847 25,858 23,624 22,787 22,250 20,680 19,286 24.54%
NOSH 82,684 82,775 82,516 82,413 82,717 82,424 82,631 0.04%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.64% 6.17% 3.74% 4.21% 5.45% 2.82% -3.97% -
ROE 15.83% 12.80% 5.27% 2.10% 10.26% 3.95% -3.26% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 95.80 67.56 41.88 13.87 51.39 35.31 19.11 191.48%
EPS 5.14 4.00 1.51 0.58 2.76 0.99 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3247 0.3124 0.2863 0.2765 0.269 0.2509 0.2334 24.49%
Adjusted Per Share Value based on latest NOSH - 82,413
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 54.64 38.58 23.84 7.89 29.32 20.08 10.89 191.65%
EPS 2.93 2.28 0.86 0.33 1.57 0.56 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1852 0.1784 0.163 0.1572 0.1535 0.1427 0.133 24.57%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.19 0.17 0.16 0.16 0.14 0.065 0.10 -
P/RPS 0.20 0.25 0.38 1.15 0.27 0.18 0.52 -46.95%
P/EPS 3.70 4.25 10.60 27.59 5.07 6.57 -13.16 -
EY 27.05 23.53 9.44 3.63 19.71 15.23 -7.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.56 0.58 0.52 0.26 0.43 23.35%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 30/08/12 29/05/12 29/02/12 30/11/11 26/08/11 -
Price 0.195 0.15 0.19 0.14 0.16 0.14 0.09 -
P/RPS 0.20 0.22 0.45 1.01 0.31 0.40 0.47 -43.27%
P/EPS 3.79 3.75 12.58 24.14 5.80 14.14 -11.84 -
EY 26.36 26.67 7.95 4.14 17.25 7.07 -8.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.48 0.66 0.51 0.59 0.56 0.39 33.09%

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