[FIHB] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -24.51%
YoY- 2619.64%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 44,880 42,509 43,707 40,409 43,033 40,072 32,883 23.01%
PBT 2,688 2,400 3,336 1,730 2,190 809 106 761.44%
Tax -82 -82 -512 -264 -264 -264 -208 -46.20%
NP 2,606 2,318 2,824 1,466 1,926 545 -102 -
-
NP to SH 2,572 2,283 2,782 1,411 1,869 489 -178 -
-
Tax Rate 3.05% 3.42% 15.35% 15.26% 12.05% 32.63% 196.23% -
Total Cost 42,274 40,191 40,883 38,943 41,107 39,527 32,985 17.97%
-
Net Worth 22,787 22,295 20,702 19,261 19,992 19,841 17,519 19.13%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 22,787 22,295 20,702 19,261 19,992 19,841 17,519 19.13%
NOSH 82,413 82,881 82,514 82,525 82,173 82,605 81,111 1.06%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.81% 5.45% 6.46% 3.63% 4.48% 1.36% -0.31% -
ROE 11.29% 10.24% 13.44% 7.33% 9.35% 2.46% -1.02% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 54.46 51.29 52.97 48.97 52.37 48.51 40.54 21.72%
EPS 3.12 2.75 3.37 1.71 2.27 0.59 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2765 0.269 0.2509 0.2334 0.2433 0.2402 0.216 17.87%
Adjusted Per Share Value based on latest NOSH - 82,525
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 30.96 29.32 30.15 27.88 29.69 27.64 22.68 23.03%
EPS 1.77 1.57 1.92 0.97 1.29 0.34 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1572 0.1538 0.1428 0.1329 0.1379 0.1369 0.1209 19.10%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.16 0.14 0.065 0.10 0.12 0.10 0.10 -
P/RPS 0.29 0.27 0.12 0.20 0.23 0.21 0.25 10.39%
P/EPS 5.13 5.08 1.93 5.85 5.28 16.89 -45.57 -
EY 19.51 19.68 51.87 17.10 18.95 5.92 -2.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.52 0.26 0.43 0.49 0.42 0.46 16.69%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 29/02/12 30/11/11 26/08/11 27/05/11 28/02/11 29/11/10 -
Price 0.14 0.16 0.14 0.09 0.105 0.10 0.10 -
P/RPS 0.26 0.31 0.26 0.18 0.20 0.21 0.25 2.64%
P/EPS 4.49 5.81 4.15 5.26 4.62 16.89 -45.57 -
EY 22.29 17.22 24.08 19.00 21.66 5.92 -2.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.59 0.56 0.39 0.43 0.42 0.46 7.11%

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