[FIHB] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 36.64%
YoY- 19.73%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 32,879 28,245 21,922 18,720 23,111 16,507 10,978 107.36%
PBT 3,003 3,597 1,571 1,101 896 471 1,152 89.07%
Tax -689 -1,360 -613 -265 -251 -297 -690 -0.09%
NP 2,314 2,237 958 836 645 174 462 191.88%
-
NP to SH 2,231 2,259 920 813 595 97 458 186.53%
-
Tax Rate 22.94% 37.81% 39.02% 24.07% 28.01% 63.06% 59.90% -
Total Cost 30,565 26,008 20,964 17,884 22,466 16,333 10,516 103.26%
-
Net Worth 45,561 43,301 41,134 40,210 39,146 31,347 32,118 26.16%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 826 - - - - - - -
Div Payout % 37.04% - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 45,561 43,301 41,134 40,210 39,146 31,347 32,118 26.16%
NOSH 82,629 82,747 82,882 82,959 82,638 80,833 83,272 -0.51%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.04% 7.92% 4.37% 4.47% 2.79% 1.05% 4.21% -
ROE 4.90% 5.22% 2.24% 2.02% 1.52% 0.31% 1.43% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 39.79 34.13 26.45 22.57 27.97 20.42 13.18 108.46%
EPS 2.70 2.73 1.11 0.98 0.72 0.12 0.55 188.01%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5514 0.5233 0.4963 0.4847 0.4737 0.3878 0.3857 26.82%
Adjusted Per Share Value based on latest NOSH - 82,959
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 22.68 19.48 15.12 12.91 15.94 11.39 7.57 107.41%
EPS 1.54 1.56 0.63 0.56 0.41 0.07 0.32 184.23%
DPS 0.57 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3143 0.2987 0.2838 0.2774 0.27 0.2162 0.2216 26.15%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.84 0.43 0.38 0.40 0.30 0.365 0.40 -
P/RPS 0.00 1.26 1.44 1.77 1.07 1.79 3.03 -
P/EPS 0.00 15.75 34.23 40.82 41.67 304.17 72.73 -
EY 0.00 6.35 2.92 2.45 2.40 0.33 1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.82 0.77 0.83 0.63 0.94 1.04 28.69%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 27/05/15 27/02/15 27/11/14 29/08/14 -
Price 0.875 0.645 0.44 0.38 0.44 0.36 0.355 -
P/RPS 0.00 1.89 1.66 1.68 1.57 1.76 2.69 -
P/EPS 0.00 23.63 39.64 38.78 61.11 300.00 64.55 -
EY 0.00 4.23 2.52 2.58 1.64 0.33 1.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.23 0.89 0.78 0.93 0.93 0.92 43.26%

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