[FIHB] YoY Annual (Unaudited) Result on 31-Dec-2005 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
YoY- 27.02%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 52,879 52,810 45,069 48,283 38,420 34,229 25,024 13.26%
PBT 2,487 23,160 -11,800 -6,601 -6,640 -10,623 -19,192 -
Tax -1,318 -976 -278 1,643 -110 5,905 -361 24.06%
NP 1,169 22,184 -12,078 -4,958 -6,750 -4,718 -19,553 -
-
NP to SH 1,164 22,158 -11,869 -4,926 -6,750 -4,718 -19,553 -
-
Tax Rate 53.00% 4.21% - - - - - -
Total Cost 51,710 30,626 57,147 53,241 45,170 38,947 44,577 2.50%
-
Net Worth 18,904 14,822 -18,033 -3,799 1,298 5,355 10,042 11.10%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 842 16,491 - - - - - -
Div Payout % 72.34% 74.43% - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 18,904 14,822 -18,033 -3,799 1,298 5,355 10,042 11.10%
NOSH 82,553 68,943 27,680 27,676 27,682 27,677 27,680 19.95%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.21% 42.01% -26.80% -10.27% -17.57% -13.78% -78.14% -
ROE 6.16% 149.49% 0.00% 0.00% -519.90% -88.10% -194.70% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 64.05 76.60 162.82 174.46 138.79 123.67 90.40 -5.57%
EPS 1.41 32.14 -44.39 -17.80 -24.38 -17.04 -70.64 -
DPS 1.02 23.92 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.229 0.215 -0.6515 -0.1373 0.0469 0.1935 0.3628 -7.37%
Adjusted Per Share Value based on latest NOSH - 27,679
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 36.48 36.43 31.09 33.31 26.50 23.61 17.26 13.27%
EPS 0.80 15.29 -8.19 -3.40 -4.66 -3.25 -13.49 -
DPS 0.58 11.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1304 0.1023 -0.1244 -0.0262 0.009 0.0369 0.0693 11.10%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.17 0.31 0.30 0.15 0.30 0.52 0.24 -
P/RPS 0.27 0.40 0.18 0.09 0.22 0.42 0.27 0.00%
P/EPS 12.06 0.96 -0.70 -0.84 -1.23 -3.05 -0.34 -
EY 8.29 103.68 -142.93 -118.66 -81.28 -32.78 -294.33 -
DY 6.00 77.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.44 0.00 0.00 6.40 2.69 0.66 1.92%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 26/02/04 28/02/03 -
Price 0.14 0.18 0.28 0.19 0.34 0.50 0.20 -
P/RPS 0.22 0.23 0.17 0.11 0.24 0.40 0.22 0.00%
P/EPS 9.93 0.56 -0.65 -1.07 -1.39 -2.93 -0.28 -
EY 10.07 178.55 -153.14 -93.68 -71.72 -34.09 -353.19 -
DY 7.29 132.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.84 0.00 0.00 7.25 2.58 0.55 1.73%

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