[FIHB] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 145.54%
YoY- 2228.87%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 24,463 27,082 32,879 28,245 21,922 18,720 23,111 3.86%
PBT 1,433 1,632 3,003 3,597 1,571 1,101 896 36.79%
Tax -370 -410 -689 -1,360 -613 -265 -251 29.55%
NP 1,063 1,222 2,314 2,237 958 836 645 39.56%
-
NP to SH 1,057 1,141 2,231 2,259 920 813 595 46.73%
-
Tax Rate 25.82% 25.12% 22.94% 37.81% 39.02% 24.07% 28.01% -
Total Cost 23,400 25,860 30,565 26,008 20,964 17,884 22,466 2.75%
-
Net Worth 47,348 46,995 45,561 43,301 41,134 40,210 39,146 13.53%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 826 - - - - -
Div Payout % - - 37.04% - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 47,348 46,995 45,561 43,301 41,134 40,210 39,146 13.53%
NOSH 83,228 82,681 82,629 82,747 82,882 82,959 82,638 0.47%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.35% 4.51% 7.04% 7.92% 4.37% 4.47% 2.79% -
ROE 2.23% 2.43% 4.90% 5.22% 2.24% 2.02% 1.52% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 29.39 32.75 39.79 34.13 26.45 22.57 27.97 3.35%
EPS 1.27 1.38 2.70 2.73 1.11 0.98 0.72 46.03%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.5689 0.5684 0.5514 0.5233 0.4963 0.4847 0.4737 12.99%
Adjusted Per Share Value based on latest NOSH - 82,747
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 16.88 18.68 22.68 19.48 15.12 12.91 15.94 3.89%
EPS 0.73 0.79 1.54 1.56 0.63 0.56 0.41 46.95%
DPS 0.00 0.00 0.57 0.00 0.00 0.00 0.00 -
NAPS 0.3266 0.3242 0.3143 0.2987 0.2838 0.2774 0.27 13.54%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.905 1.06 0.84 0.43 0.38 0.40 0.30 -
P/RPS 0.00 0.00 0.00 1.26 1.44 1.77 1.07 -
P/EPS 0.00 0.00 0.00 15.75 34.23 40.82 41.67 -
EY 0.00 0.00 0.00 6.35 2.92 2.45 2.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.52 0.82 0.77 0.83 0.63 -
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 27/05/16 29/02/16 30/11/15 28/08/15 27/05/15 27/02/15 -
Price 0.815 0.945 0.875 0.645 0.44 0.38 0.44 -
P/RPS 0.00 0.00 0.00 1.89 1.66 1.68 1.57 -
P/EPS 0.00 0.00 0.00 23.63 39.64 38.78 61.11 -
EY 0.00 0.00 0.00 4.23 2.52 2.58 1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.58 1.23 0.89 0.78 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