[FIHB] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 24.59%
YoY- 105.87%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 55,363 64,634 72,536 80,872 79,210 69,324 61,282 -6.53%
PBT 4,430 4,796 6,135 5,850 4,912 5,055 4,481 -0.75%
Tax -439 -252 -352 -442 -442 -111 -242 48.58%
NP 3,991 4,544 5,783 5,408 4,470 4,944 4,239 -3.92%
-
NP to SH 3,937 4,461 5,615 5,295 4,250 4,778 4,157 -3.55%
-
Tax Rate 9.91% 5.25% 5.74% 7.56% 9.00% 2.20% 5.40% -
Total Cost 51,372 60,090 66,753 75,464 74,740 64,380 57,043 -6.72%
-
Net Worth 31,183 30,642 29,590 28,539 26,745 25,804 23,642 20.20%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 31,183 30,642 29,590 28,539 26,745 25,804 23,642 20.20%
NOSH 83,000 82,818 82,424 82,771 82,368 82,600 82,580 0.33%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.21% 7.03% 7.97% 6.69% 5.64% 7.13% 6.92% -
ROE 12.63% 14.56% 18.98% 18.55% 15.89% 18.52% 17.58% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 66.70 78.04 88.00 97.70 96.17 83.93 74.21 -6.84%
EPS 4.74 5.39 6.81 6.40 5.16 5.78 5.03 -3.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3757 0.37 0.359 0.3448 0.3247 0.3124 0.2863 19.80%
Adjusted Per Share Value based on latest NOSH - 82,771
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.19 44.59 50.04 55.79 54.64 47.82 42.28 -6.54%
EPS 2.72 3.08 3.87 3.65 2.93 3.30 2.87 -3.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2151 0.2114 0.2041 0.1969 0.1845 0.178 0.1631 20.20%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.29 0.28 0.275 0.205 0.19 0.17 0.16 -
P/RPS 0.43 0.36 0.31 0.21 0.20 0.20 0.22 56.13%
P/EPS 6.11 5.20 4.04 3.20 3.68 2.94 3.18 54.36%
EY 16.36 19.24 24.77 31.21 27.16 34.03 31.46 -35.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.76 0.77 0.59 0.59 0.54 0.56 23.58%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 28/08/13 30/05/13 27/02/13 29/11/12 30/08/12 -
Price 0.28 0.27 0.285 0.31 0.195 0.15 0.19 -
P/RPS 0.42 0.35 0.32 0.32 0.20 0.18 0.26 37.55%
P/EPS 5.90 5.01 4.18 4.85 3.78 2.59 3.77 34.68%
EY 16.94 19.95 23.90 20.64 26.46 38.56 26.49 -25.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.79 0.90 0.60 0.48 0.66 8.87%

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