[FIHB] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -11.75%
YoY- -7.36%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 57,736 54,687 58,498 55,363 64,634 72,536 80,872 -20.10%
PBT 3,128 3,592 3,698 4,430 4,796 6,135 5,850 -34.09%
Tax -1,336 -1,059 -439 -439 -252 -352 -442 108.91%
NP 1,792 2,533 3,259 3,991 4,544 5,783 5,408 -52.08%
-
NP to SH 1,649 2,463 3,093 3,937 4,461 5,615 5,295 -54.02%
-
Tax Rate 42.71% 29.48% 11.87% 9.91% 5.25% 5.74% 7.56% -
Total Cost 55,944 52,154 55,239 51,372 60,090 66,753 75,464 -18.07%
-
Net Worth 31,347 32,118 31,482 31,183 30,642 29,590 28,539 6.45%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 31,347 32,118 31,482 31,183 30,642 29,590 28,539 6.45%
NOSH 80,833 83,272 82,804 83,000 82,818 82,424 82,771 -1.56%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.10% 4.63% 5.57% 7.21% 7.03% 7.97% 6.69% -
ROE 5.26% 7.67% 9.82% 12.63% 14.56% 18.98% 18.55% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 71.43 65.67 70.65 66.70 78.04 88.00 97.70 -18.82%
EPS 2.04 2.96 3.74 4.74 5.39 6.81 6.40 -53.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3878 0.3857 0.3802 0.3757 0.37 0.359 0.3448 8.14%
Adjusted Per Share Value based on latest NOSH - 83,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 39.83 37.73 40.35 38.19 44.59 50.04 55.79 -20.10%
EPS 1.14 1.70 2.13 2.72 3.08 3.87 3.65 -53.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2162 0.2216 0.2172 0.2151 0.2114 0.2041 0.1969 6.42%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.365 0.40 0.285 0.29 0.28 0.275 0.205 -
P/RPS 0.51 0.61 0.40 0.43 0.36 0.31 0.21 80.57%
P/EPS 17.89 13.52 7.63 6.11 5.20 4.04 3.20 214.66%
EY 5.59 7.39 13.11 16.36 19.24 24.77 31.21 -68.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.04 0.75 0.77 0.76 0.77 0.59 36.37%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 29/08/14 30/05/14 28/02/14 27/11/13 28/08/13 30/05/13 -
Price 0.36 0.355 0.365 0.28 0.27 0.285 0.31 -
P/RPS 0.50 0.54 0.52 0.42 0.35 0.32 0.32 34.61%
P/EPS 17.65 12.00 9.77 5.90 5.01 4.18 4.85 136.40%
EY 5.67 8.33 10.23 16.94 19.95 23.90 20.64 -57.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.92 0.96 0.75 0.73 0.79 0.90 2.20%

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