[FIHB] QoQ Quarter Result on 30-Sep-2021 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -221.51%
YoY- -283.1%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 32,855 42,551 35,344 15,172 25,250 40,797 28,565 9.80%
PBT 5,204 9,075 1,942 -1,159 2,047 3,301 2,433 66.23%
Tax -720 -399 -575 -174 -949 -1,428 -666 5.34%
NP 4,484 8,676 1,367 -1,333 1,098 1,873 1,767 86.36%
-
NP to SH 4,459 8,677 1,376 -1,333 1,097 1,872 1,773 85.24%
-
Tax Rate 13.84% 4.40% 29.61% - 46.36% 43.26% 27.37% -
Total Cost 28,371 33,875 33,977 16,505 24,152 38,924 26,798 3.88%
-
Net Worth 123,817 118,240 114,489 107,331 110,434 109,161 109,709 8.42%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 123,817 118,240 114,489 107,331 110,434 109,161 109,709 8.42%
NOSH 140,459 140,431 183,322 136,155 120,110 119,815 116,112 13.57%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 13.65% 20.39% 3.87% -8.79% 4.35% 4.59% 6.19% -
ROE 3.60% 7.34% 1.20% -1.24% 0.99% 1.71% 1.62% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 24.56 32.33 27.60 12.49 21.72 35.31 24.97 -1.10%
EPS 3.33 6.59 1.07 -1.10 0.94 1.62 1.55 66.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9254 0.8983 0.894 0.8839 0.9498 0.9449 0.959 -2.35%
Adjusted Per Share Value based on latest NOSH - 136,155
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 22.66 29.35 24.38 10.47 17.42 28.14 19.71 9.77%
EPS 3.08 5.99 0.95 -0.92 0.76 1.29 1.22 85.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8542 0.8157 0.7898 0.7404 0.7618 0.7531 0.7568 8.42%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.515 0.585 0.62 0.625 0.515 0.53 0.45 -
P/RPS 2.10 1.81 2.25 5.00 2.37 1.50 1.80 10.85%
P/EPS 15.45 8.87 57.70 -56.93 54.58 32.71 29.04 -34.41%
EY 6.47 11.27 1.73 -1.76 1.83 3.06 3.44 52.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.65 0.69 0.71 0.54 0.56 0.47 12.42%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 26/11/21 28/09/21 27/05/21 25/02/21 -
Price 0.54 0.54 0.595 0.615 0.625 0.53 0.65 -
P/RPS 2.20 1.67 2.16 4.92 2.88 1.50 2.60 -10.56%
P/EPS 16.20 8.19 55.38 -56.02 66.24 32.71 41.94 -47.05%
EY 6.17 12.21 1.81 -1.78 1.51 3.06 2.38 89.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.67 0.70 0.66 0.56 0.68 -10.08%

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