[FIHB] YoY Annual (Unaudited) Result on 31-Dec-2007 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
YoY- 286.69%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 40,072 36,374 52,879 52,810 45,069 48,283 38,420 0.70%
PBT 809 777 2,487 23,160 -11,800 -6,601 -6,640 -
Tax -267 -269 -1,318 -976 -278 1,643 -110 15.91%
NP 542 508 1,169 22,184 -12,078 -4,958 -6,750 -
-
NP to SH 489 400 1,164 22,158 -11,869 -4,926 -6,750 -
-
Tax Rate 33.00% 34.62% 53.00% 4.21% - - - -
Total Cost 39,530 35,866 51,710 30,626 57,147 53,241 45,170 -2.19%
-
Net Worth 19,908 19,508 18,904 14,822 -18,033 -3,799 1,298 57.59%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - 842 16,491 - - - -
Div Payout % - - 72.34% 74.43% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 19,908 19,508 18,904 14,822 -18,033 -3,799 1,298 57.59%
NOSH 82,881 83,333 82,553 68,943 27,680 27,676 27,682 20.04%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 1.35% 1.40% 2.21% 42.01% -26.80% -10.27% -17.57% -
ROE 2.46% 2.05% 6.16% 149.49% 0.00% 0.00% -519.90% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 48.35 43.65 64.05 76.60 162.82 174.46 138.79 -16.11%
EPS 0.59 0.48 1.41 32.14 -44.39 -17.80 -24.38 -
DPS 0.00 0.00 1.02 23.92 0.00 0.00 0.00 -
NAPS 0.2402 0.2341 0.229 0.215 -0.6515 -0.1373 0.0469 31.27%
Adjusted Per Share Value based on latest NOSH - 69,210
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 27.64 25.09 36.48 36.43 31.09 33.31 26.50 0.70%
EPS 0.34 0.28 0.80 15.29 -8.19 -3.40 -4.66 -
DPS 0.00 0.00 0.58 11.38 0.00 0.00 0.00 -
NAPS 0.1373 0.1346 0.1304 0.1023 -0.1244 -0.0262 0.009 57.45%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.10 0.10 0.17 0.31 0.30 0.15 0.30 -
P/RPS 0.21 0.23 0.27 0.40 0.18 0.09 0.22 -0.77%
P/EPS 16.95 20.83 12.06 0.96 -0.70 -0.84 -1.23 -
EY 5.90 4.80 8.29 103.68 -142.93 -118.66 -81.28 -
DY 0.00 0.00 6.00 77.16 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.74 1.44 0.00 0.00 6.40 -36.47%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 -
Price 0.10 0.17 0.14 0.18 0.28 0.19 0.34 -
P/RPS 0.21 0.39 0.22 0.23 0.17 0.11 0.24 -2.19%
P/EPS 16.95 35.42 9.93 0.56 -0.65 -1.07 -1.39 -
EY 5.90 2.82 10.07 178.55 -153.14 -93.68 -71.72 -
DY 0.00 0.00 7.29 132.89 0.00 0.00 0.00 -
P/NAPS 0.42 0.73 0.61 0.84 0.00 0.00 7.25 -37.78%

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