[FIHB] QoQ TTM 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- -37.68%
YoY- -15.68%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 125,922 118,317 116,563 109,784 116,104 96,715 77,187 38.70%
PBT 15,062 11,905 6,131 6,622 8,928 5,668 4,645 119.55%
Tax -1,868 -2,097 -3,126 -3,217 -3,469 -1,766 -1,052 46.79%
NP 13,194 9,808 3,005 3,405 5,459 3,902 3,593 138.58%
-
NP to SH 13,179 9,817 3,012 3,409 5,470 4,021 3,531 141.19%
-
Tax Rate 12.40% 17.61% 50.99% 48.58% 38.86% 31.16% 22.65% -
Total Cost 112,728 108,509 113,558 106,379 110,645 92,813 73,594 32.98%
-
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 10.48% 8.29% 2.58% 3.10% 4.70% 4.03% 4.65% -
ROE 10.64% 8.30% 2.63% 3.18% 4.95% 3.68% 3.22% -
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 94.11 89.89 91.02 90.41 99.86 83.72 67.47 24.91%
EPS 9.85 7.46 2.35 2.81 4.70 3.48 3.09 117.05%
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 86.87 81.62 80.41 75.73 80.09 66.72 53.25 38.70%
EPS 9.09 6.77 2.08 2.35 3.77 2.77 2.44 140.89%
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 0.55 0.65 0.68 0.69 0.52 0.63 0.67 -12.36%
P/EPS 5.23 7.84 26.36 22.26 10.95 15.23 14.58 -49.60%
EY 19.13 12.75 3.79 4.49 9.13 6.57 6.86 98.49%
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 0.57 0.60 0.65 0.68 0.63 0.63 0.96 -29.42%
P/EPS 5.48 7.24 25.30 21.91 13.29 15.23 21.06 -59.34%
EY 18.24 13.81 3.95 4.56 7.53 6.57 4.75 145.82%
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