[FIHB] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 12.66%
YoY- 37.61%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 79,210 69,324 61,282 44,880 42,509 43,707 40,409 56.30%
PBT 4,912 5,055 4,481 2,688 2,400 3,336 1,730 99.87%
Tax -442 -111 -242 -82 -82 -512 -264 40.77%
NP 4,470 4,944 4,239 2,606 2,318 2,824 1,466 109.56%
-
NP to SH 4,250 4,778 4,157 2,572 2,283 2,782 1,411 107.86%
-
Tax Rate 9.00% 2.20% 5.40% 3.05% 3.42% 15.35% 15.26% -
Total Cost 74,740 64,380 57,043 42,274 40,191 40,883 38,943 54.13%
-
Net Worth 26,745 25,804 23,642 22,787 22,295 20,702 19,261 24.33%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 26,745 25,804 23,642 22,787 22,295 20,702 19,261 24.33%
NOSH 82,368 82,600 82,580 82,413 82,881 82,514 82,525 -0.12%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.64% 7.13% 6.92% 5.81% 5.45% 6.46% 3.63% -
ROE 15.89% 18.52% 17.58% 11.29% 10.24% 13.44% 7.33% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 96.17 83.93 74.21 54.46 51.29 52.97 48.97 56.50%
EPS 5.16 5.78 5.03 3.12 2.75 3.37 1.71 108.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3247 0.3124 0.2863 0.2765 0.269 0.2509 0.2334 24.49%
Adjusted Per Share Value based on latest NOSH - 82,413
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 57.54 50.36 44.52 32.60 30.88 31.75 29.35 56.32%
EPS 3.09 3.47 3.02 1.87 1.66 2.02 1.02 108.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1943 0.1874 0.1717 0.1655 0.162 0.1504 0.1399 24.35%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.19 0.17 0.16 0.16 0.14 0.065 0.10 -
P/RPS 0.20 0.20 0.22 0.29 0.27 0.12 0.20 0.00%
P/EPS 3.68 2.94 3.18 5.13 5.08 1.93 5.85 -26.48%
EY 27.16 34.03 31.46 19.51 19.68 51.87 17.10 35.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.56 0.58 0.52 0.26 0.43 23.35%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 30/08/12 29/05/12 29/02/12 30/11/11 26/08/11 -
Price 0.195 0.15 0.19 0.14 0.16 0.14 0.09 -
P/RPS 0.20 0.18 0.26 0.26 0.31 0.26 0.18 7.24%
P/EPS 3.78 2.59 3.77 4.49 5.81 4.15 5.26 -19.68%
EY 26.46 38.56 26.49 22.29 17.22 24.08 19.00 24.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.48 0.66 0.51 0.59 0.56 0.39 33.09%

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