[FIHB] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -17.94%
YoY- 366.87%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 69,324 61,282 44,880 42,509 43,707 40,409 43,033 37.30%
PBT 5,055 4,481 2,688 2,400 3,336 1,730 2,190 74.39%
Tax -111 -242 -82 -82 -512 -264 -264 -43.78%
NP 4,944 4,239 2,606 2,318 2,824 1,466 1,926 87.15%
-
NP to SH 4,778 4,157 2,572 2,283 2,782 1,411 1,869 86.64%
-
Tax Rate 2.20% 5.40% 3.05% 3.42% 15.35% 15.26% 12.05% -
Total Cost 64,380 57,043 42,274 40,191 40,883 38,943 41,107 34.75%
-
Net Worth 25,804 23,642 22,787 22,295 20,702 19,261 19,992 18.49%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 25,804 23,642 22,787 22,295 20,702 19,261 19,992 18.49%
NOSH 82,600 82,580 82,413 82,881 82,514 82,525 82,173 0.34%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.13% 6.92% 5.81% 5.45% 6.46% 3.63% 4.48% -
ROE 18.52% 17.58% 11.29% 10.24% 13.44% 7.33% 9.35% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 83.93 74.21 54.46 51.29 52.97 48.97 52.37 36.83%
EPS 5.78 5.03 3.12 2.75 3.37 1.71 2.27 86.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3124 0.2863 0.2765 0.269 0.2509 0.2334 0.2433 18.08%
Adjusted Per Share Value based on latest NOSH - 82,881
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 47.82 42.28 30.96 29.32 30.15 27.88 29.69 37.28%
EPS 3.30 2.87 1.77 1.57 1.92 0.97 1.29 86.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.178 0.1631 0.1572 0.1538 0.1428 0.1329 0.1379 18.49%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.17 0.16 0.16 0.14 0.065 0.10 0.12 -
P/RPS 0.20 0.22 0.29 0.27 0.12 0.20 0.23 -8.87%
P/EPS 2.94 3.18 5.13 5.08 1.93 5.85 5.28 -32.24%
EY 34.03 31.46 19.51 19.68 51.87 17.10 18.95 47.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.58 0.52 0.26 0.43 0.49 6.67%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 30/08/12 29/05/12 29/02/12 30/11/11 26/08/11 27/05/11 -
Price 0.15 0.19 0.14 0.16 0.14 0.09 0.105 -
P/RPS 0.18 0.26 0.26 0.31 0.26 0.18 0.20 -6.76%
P/EPS 2.59 3.77 4.49 5.81 4.15 5.26 4.62 -31.93%
EY 38.56 26.49 22.29 17.22 24.08 19.00 21.66 46.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.66 0.51 0.59 0.56 0.39 0.43 7.58%

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