[FIHB] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 276.74%
YoY- 1878.08%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 23,125 11,434 13,405 13,318 6,723 9,063 14,603 35.89%
PBT 973 481 1,327 1,700 -820 193 2,263 -43.06%
Tax -160 0 169 -251 0 0 -261 -27.85%
NP 813 481 1,496 1,449 -820 193 2,002 -45.19%
-
NP to SH 768 478 1,467 1,444 -817 189 1,966 -46.59%
-
Tax Rate 16.44% 0.00% -12.74% 14.76% - 0.00% 11.53% -
Total Cost 22,312 10,953 11,909 11,869 7,543 8,870 12,601 46.41%
-
Net Worth 23,642 22,787 22,295 20,702 19,261 19,992 19,841 12.40%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 23,642 22,787 22,295 20,702 19,261 19,992 19,841 12.40%
NOSH 82,580 82,413 82,881 82,514 82,525 82,173 82,605 -0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.52% 4.21% 11.16% 10.88% -12.20% 2.13% 13.71% -
ROE 3.25% 2.10% 6.58% 6.97% -4.24% 0.95% 9.91% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 28.00 13.87 16.17 16.14 8.15 11.03 17.68 35.90%
EPS 0.93 0.58 1.77 1.75 -0.99 0.23 2.38 -46.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2863 0.2765 0.269 0.2509 0.2334 0.2433 0.2402 12.42%
Adjusted Per Share Value based on latest NOSH - 82,514
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.95 7.89 9.25 9.19 4.64 6.25 10.07 35.91%
EPS 0.53 0.33 1.01 1.00 -0.56 0.13 1.36 -46.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1631 0.1572 0.1538 0.1428 0.1329 0.1379 0.1369 12.39%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.16 0.16 0.14 0.065 0.10 0.12 0.10 -
P/RPS 0.57 1.15 0.87 0.40 1.23 1.09 0.57 0.00%
P/EPS 17.20 27.59 7.91 3.71 -10.10 52.17 4.20 156.18%
EY 5.81 3.63 12.64 26.92 -9.90 1.92 23.80 -60.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.52 0.26 0.43 0.49 0.42 21.16%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 29/05/12 29/02/12 30/11/11 26/08/11 27/05/11 28/02/11 -
Price 0.19 0.14 0.16 0.14 0.09 0.105 0.10 -
P/RPS 0.68 1.01 0.99 0.87 1.10 0.95 0.57 12.49%
P/EPS 20.43 24.14 9.04 8.00 -9.09 45.65 4.20 187.36%
EY 4.89 4.14 11.06 12.50 -11.00 2.19 23.80 -65.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.51 0.59 0.56 0.39 0.43 0.42 35.20%

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