[FIHB] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 10.92%
YoY- -53.54%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 91,998 80,260 69,316 66,827 57,736 54,687 58,498 35.19%
PBT 7,165 4,039 3,620 3,206 3,128 3,592 3,698 55.35%
Tax -2,489 -1,426 -1,503 -1,238 -1,336 -1,059 -439 217.62%
NP 4,676 2,613 2,117 1,968 1,792 2,533 3,259 27.18%
-
NP to SH 4,587 2,425 1,963 1,829 1,649 2,463 3,093 30.01%
-
Tax Rate 34.74% 35.31% 41.52% 38.62% 42.71% 29.48% 11.87% -
Total Cost 87,322 77,647 67,199 64,859 55,944 52,154 55,239 35.66%
-
Net Worth 43,301 41,134 40,210 39,146 31,347 32,118 31,482 23.65%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 43,301 41,134 40,210 39,146 31,347 32,118 31,482 23.65%
NOSH 82,747 82,882 82,959 82,638 80,833 83,272 82,804 -0.04%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.08% 3.26% 3.05% 2.94% 3.10% 4.63% 5.57% -
ROE 10.59% 5.90% 4.88% 4.67% 5.26% 7.67% 9.82% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 111.18 96.84 83.55 80.87 71.43 65.67 70.65 35.25%
EPS 5.54 2.93 2.37 2.21 2.04 2.96 3.74 29.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5233 0.4963 0.4847 0.4737 0.3878 0.3857 0.3802 23.71%
Adjusted Per Share Value based on latest NOSH - 82,638
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 63.46 55.37 47.82 46.10 39.83 37.73 40.35 35.20%
EPS 3.16 1.67 1.35 1.26 1.14 1.70 2.13 30.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2987 0.2838 0.2774 0.27 0.2162 0.2216 0.2172 23.64%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.43 0.38 0.40 0.30 0.365 0.40 0.285 -
P/RPS 0.39 0.39 0.48 0.37 0.51 0.61 0.40 -1.67%
P/EPS 7.76 12.99 16.90 13.55 17.89 13.52 7.63 1.13%
EY 12.89 7.70 5.92 7.38 5.59 7.39 13.11 -1.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.77 0.83 0.63 0.94 1.04 0.75 6.12%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 28/08/15 27/05/15 27/02/15 27/11/14 29/08/14 30/05/14 -
Price 0.645 0.44 0.38 0.44 0.36 0.355 0.365 -
P/RPS 0.58 0.45 0.45 0.54 0.50 0.54 0.52 7.54%
P/EPS 11.64 15.04 16.06 19.88 17.65 12.00 9.77 12.37%
EY 8.59 6.65 6.23 5.03 5.67 8.33 10.23 -10.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.89 0.78 0.93 0.93 0.92 0.96 17.94%

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