[FIHB] QoQ TTM Result on 30-Jun-2022 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 34.25%
YoY- 140.93%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 125,359 142,671 146,336 125,922 118,317 116,563 109,784 9.25%
PBT 11,568 19,511 18,783 15,062 11,905 6,131 6,622 45.09%
Tax -2,497 -2,610 -2,373 -1,868 -2,097 -3,126 -3,217 -15.55%
NP 9,071 16,901 16,410 13,194 9,808 3,005 3,405 92.28%
-
NP to SH 9,053 16,880 16,396 13,179 9,817 3,012 3,409 91.88%
-
Tax Rate 21.59% 13.38% 12.63% 12.40% 17.61% 50.99% 48.58% -
Total Cost 116,288 125,770 129,926 112,728 108,509 113,558 106,379 6.12%
-
Net Worth 128,169 133,262 131,409 123,817 118,240 114,489 107,331 12.56%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 128,169 133,262 131,409 123,817 118,240 114,489 107,331 12.56%
NOSH 144,959 140,459 140,459 140,459 140,431 183,322 136,155 4.26%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 7.24% 11.85% 11.21% 10.48% 8.29% 2.58% 3.10% -
ROE 7.06% 12.67% 12.48% 10.64% 8.30% 2.63% 3.18% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 88.79 101.65 104.27 94.11 89.89 91.02 90.41 -1.19%
EPS 6.41 12.03 11.68 9.85 7.46 2.35 2.81 73.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9078 0.9495 0.9363 0.9254 0.8983 0.894 0.8839 1.79%
Adjusted Per Share Value based on latest NOSH - 140,459
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 86.48 98.42 100.95 86.87 81.62 80.41 75.73 9.26%
EPS 6.25 11.64 11.31 9.09 6.77 2.08 2.35 92.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8842 0.9193 0.9065 0.8542 0.8157 0.7898 0.7404 12.57%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.64 0.52 0.525 0.515 0.585 0.62 0.625 -
P/RPS 0.72 0.51 0.50 0.55 0.65 0.68 0.69 2.88%
P/EPS 9.98 4.32 4.49 5.23 7.84 26.36 22.26 -41.45%
EY 10.02 23.13 22.25 19.13 12.75 3.79 4.49 70.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.55 0.56 0.56 0.65 0.69 0.71 0.00%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 30/05/23 28/02/23 24/11/22 25/08/22 26/05/22 24/02/22 26/11/21 -
Price 0.62 0.55 0.53 0.54 0.54 0.595 0.615 -
P/RPS 0.70 0.54 0.51 0.57 0.60 0.65 0.68 1.95%
P/EPS 9.67 4.57 4.54 5.48 7.24 25.30 21.91 -42.06%
EY 10.34 21.87 22.04 18.24 13.81 3.95 4.56 72.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.58 0.57 0.58 0.60 0.67 0.70 -1.91%

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