[FIHB] QoQ TTM Result on 30-Sep-2018 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 31.93%
YoY- 44.68%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 206,497 171,373 164,479 153,954 149,408 174,419 183,254 8.30%
PBT 11,819 10,233 9,703 10,196 9,720 9,048 10,817 6.10%
Tax -3,939 -2,533 -2,406 -2,811 -2,672 -4,263 -5,010 -14.85%
NP 7,880 7,700 7,297 7,385 7,048 4,785 5,807 22.63%
-
NP to SH 8,173 7,146 5,966 5,045 3,824 2,375 3,286 83.87%
-
Tax Rate 33.33% 24.75% 24.80% 27.57% 27.49% 47.12% 46.32% -
Total Cost 198,617 163,673 157,182 146,569 142,360 169,634 177,447 7.82%
-
Net Worth 99,692 98,664 96,271 96,345 97,333 103,138 103,304 -2.35%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 99,692 98,664 96,271 96,345 97,333 103,138 103,304 -2.35%
NOSH 109,000 109,000 109,000 109,000 109,000 109,000 109,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.82% 4.49% 4.44% 4.80% 4.72% 2.74% 3.17% -
ROE 8.20% 7.24% 6.20% 5.24% 3.93% 2.30% 3.18% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 195.58 162.66 156.79 147.76 139.42 161.28 168.89 10.30%
EPS 7.74 6.78 5.69 4.84 3.57 2.20 3.03 87.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9442 0.9365 0.9177 0.9247 0.9083 0.9537 0.9521 -0.55%
Adjusted Per Share Value based on latest NOSH - 109,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 142.45 118.22 113.47 106.20 103.07 120.32 126.42 8.30%
EPS 5.64 4.93 4.12 3.48 2.64 1.64 2.27 83.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6877 0.6806 0.6641 0.6646 0.6715 0.7115 0.7126 -2.34%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.375 0.50 0.32 0.36 0.36 0.44 0.545 -
P/RPS 0.19 0.31 0.20 0.24 0.26 0.27 0.32 -29.42%
P/EPS 4.84 7.37 5.63 7.43 10.09 20.04 18.00 -58.44%
EY 20.64 13.57 17.77 13.45 9.91 4.99 5.56 140.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.53 0.35 0.39 0.40 0.46 0.57 -21.08%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 27/05/19 27/02/19 29/11/18 30/08/18 30/05/18 28/02/18 -
Price 0.39 0.43 0.37 0.315 0.385 0.38 0.465 -
P/RPS 0.20 0.26 0.24 0.21 0.28 0.24 0.28 -20.14%
P/EPS 5.04 6.34 6.51 6.51 10.79 17.30 15.35 -52.50%
EY 19.85 15.77 15.37 15.37 9.27 5.78 6.51 110.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.40 0.34 0.42 0.40 0.49 -11.23%

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