[FIHB] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 374.72%
YoY- 22.25%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 43,707 40,409 43,033 40,072 32,883 34,101 35,464 14.93%
PBT 3,336 1,730 2,190 809 106 663 663 193.34%
Tax -512 -264 -264 -264 -208 -633 -624 -12.34%
NP 2,824 1,466 1,926 545 -102 30 39 1632.74%
-
NP to SH 2,782 1,411 1,869 489 -178 -56 -72 -
-
Tax Rate 15.35% 15.26% 12.05% 32.63% 196.23% 95.48% 94.12% -
Total Cost 40,883 38,943 41,107 39,527 32,985 34,071 35,425 10.01%
-
Net Worth 20,702 19,261 19,992 19,841 17,519 17,941 18,129 9.24%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 20,702 19,261 19,992 19,841 17,519 17,941 18,129 9.24%
NOSH 82,514 82,525 82,173 82,605 81,111 83,488 82,708 -0.15%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.46% 3.63% 4.48% 1.36% -0.31% 0.09% 0.11% -
ROE 13.44% 7.33% 9.35% 2.46% -1.02% -0.31% -0.40% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 52.97 48.97 52.37 48.51 40.54 40.85 42.88 15.11%
EPS 3.37 1.71 2.27 0.59 -0.22 -0.07 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2509 0.2334 0.2433 0.2402 0.216 0.2149 0.2192 9.41%
Adjusted Per Share Value based on latest NOSH - 82,605
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 30.15 27.88 29.69 27.64 22.68 23.52 24.46 14.94%
EPS 1.92 0.97 1.29 0.34 -0.12 -0.04 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1428 0.1329 0.1379 0.1369 0.1209 0.1238 0.1251 9.21%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.065 0.10 0.12 0.10 0.10 0.11 0.11 -
P/RPS 0.12 0.20 0.23 0.21 0.25 0.27 0.26 -40.24%
P/EPS 1.93 5.85 5.28 16.89 -45.57 -164.00 -126.36 -
EY 51.87 17.10 18.95 5.92 -2.19 -0.61 -0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.43 0.49 0.42 0.46 0.51 0.50 -35.30%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 27/05/11 28/02/11 29/11/10 26/08/10 27/05/10 -
Price 0.14 0.09 0.105 0.10 0.10 0.10 0.12 -
P/RPS 0.26 0.18 0.20 0.21 0.25 0.24 0.28 -4.81%
P/EPS 4.15 5.26 4.62 16.89 -45.57 -149.09 -137.85 -
EY 24.08 19.00 21.66 5.92 -2.19 -0.67 -0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.39 0.43 0.42 0.46 0.47 0.55 1.20%

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