[FIHB] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 13.16%
YoY- 100.87%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 27,082 32,879 28,245 21,922 18,720 23,111 16,507 39.06%
PBT 1,632 3,003 3,597 1,571 1,101 896 471 128.80%
Tax -410 -689 -1,360 -613 -265 -251 -297 23.95%
NP 1,222 2,314 2,237 958 836 645 174 266.29%
-
NP to SH 1,141 2,231 2,259 920 813 595 97 416.44%
-
Tax Rate 25.12% 22.94% 37.81% 39.02% 24.07% 28.01% 63.06% -
Total Cost 25,860 30,565 26,008 20,964 17,884 22,466 16,333 35.80%
-
Net Worth 46,995 45,561 43,301 41,134 40,210 39,146 31,347 30.95%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 826 - - - - - -
Div Payout % - 37.04% - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 46,995 45,561 43,301 41,134 40,210 39,146 31,347 30.95%
NOSH 82,681 82,629 82,747 82,882 82,959 82,638 80,833 1.51%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.51% 7.04% 7.92% 4.37% 4.47% 2.79% 1.05% -
ROE 2.43% 4.90% 5.22% 2.24% 2.02% 1.52% 0.31% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 32.75 39.79 34.13 26.45 22.57 27.97 20.42 36.97%
EPS 1.38 2.70 2.73 1.11 0.98 0.72 0.12 408.72%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5684 0.5514 0.5233 0.4963 0.4847 0.4737 0.3878 29.00%
Adjusted Per Share Value based on latest NOSH - 82,882
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 18.68 22.68 19.48 15.12 12.91 15.94 11.39 39.02%
EPS 0.79 1.54 1.56 0.63 0.56 0.41 0.07 402.39%
DPS 0.00 0.57 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3242 0.3143 0.2987 0.2838 0.2774 0.27 0.2162 30.97%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.06 0.84 0.43 0.38 0.40 0.30 0.365 -
P/RPS 0.00 0.00 1.26 1.44 1.77 1.07 1.79 -
P/EPS 0.00 0.00 15.75 34.23 40.82 41.67 304.17 -
EY 0.00 0.00 6.35 2.92 2.45 2.40 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.52 0.82 0.77 0.83 0.63 0.94 -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 29/02/16 30/11/15 28/08/15 27/05/15 27/02/15 27/11/14 -
Price 0.945 0.875 0.645 0.44 0.38 0.44 0.36 -
P/RPS 0.00 0.00 1.89 1.66 1.68 1.57 1.76 -
P/EPS 0.00 0.00 23.63 39.64 38.78 61.11 300.00 -
EY 0.00 0.00 4.23 2.52 2.58 1.64 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.58 1.23 0.89 0.78 0.93 0.93 -

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