[FIHB] QoQ TTM Result on 31-Mar-2023 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -46.37%
YoY- -7.78%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 97,770 106,440 115,533 125,359 142,671 146,336 125,922 -15.48%
PBT 15,221 15,965 17,604 11,568 19,511 18,783 15,062 0.70%
Tax -2,827 -3,231 -3,254 -2,497 -2,610 -2,373 -1,868 31.71%
NP 12,394 12,734 14,350 9,071 16,901 16,410 13,194 -4.07%
-
NP to SH 12,075 12,417 14,031 9,053 16,880 16,396 13,179 -5.65%
-
Tax Rate 18.57% 20.24% 18.48% 21.59% 13.38% 12.63% 12.40% -
Total Cost 85,376 93,706 101,183 116,288 125,770 129,926 112,728 -16.87%
-
Net Worth 139,103 139,004 138,924 128,169 133,262 131,409 123,817 8.04%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 139,103 139,004 138,924 128,169 133,262 131,409 123,817 8.04%
NOSH 144,959 144,959 144,959 144,959 140,459 140,459 140,459 2.11%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 12.68% 11.96% 12.42% 7.24% 11.85% 11.21% 10.48% -
ROE 8.68% 8.93% 10.10% 7.06% 12.67% 12.48% 10.64% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 69.96 75.40 81.31 88.79 101.65 104.27 94.11 -17.89%
EPS 8.64 8.80 9.87 6.41 12.03 11.68 9.85 -8.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9954 0.9847 0.9777 0.9078 0.9495 0.9363 0.9254 4.96%
Adjusted Per Share Value based on latest NOSH - 144,959
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 67.45 73.43 79.70 86.48 98.42 100.95 86.87 -15.48%
EPS 8.33 8.57 9.68 6.25 11.64 11.31 9.09 -5.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9596 0.9589 0.9584 0.8842 0.9193 0.9065 0.8542 8.04%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.54 0.53 0.61 0.64 0.52 0.525 0.515 -
P/RPS 0.77 0.70 0.75 0.72 0.51 0.50 0.55 25.06%
P/EPS 6.25 6.03 6.18 9.98 4.32 4.49 5.23 12.57%
EY 16.00 16.60 16.19 10.02 23.13 22.25 19.13 -11.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.62 0.71 0.55 0.56 0.56 -2.38%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 29/11/23 30/08/23 30/05/23 28/02/23 24/11/22 25/08/22 -
Price 0.42 0.52 0.57 0.62 0.55 0.53 0.54 -
P/RPS 0.60 0.69 0.70 0.70 0.54 0.51 0.57 3.46%
P/EPS 4.86 5.91 5.77 9.67 4.57 4.54 5.48 -7.67%
EY 20.57 16.92 17.32 10.34 21.87 22.04 18.24 8.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.53 0.58 0.68 0.58 0.57 0.58 -19.31%

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