[FIHB] YoY Annual (Unaudited) Result on 31-Dec-2014 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
YoY- -53.54%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 149,408 208,519 101,766 66,827 55,363 79,210 42,509 21.32%
PBT 9,720 11,507 9,272 3,206 4,430 4,912 2,400 24.00%
Tax -2,696 -4,184 -2,927 -1,238 -439 -442 -82 71.12%
NP 7,024 7,323 6,345 1,968 3,991 4,470 2,318 18.59%
-
NP to SH 3,800 6,191 6,223 1,829 3,937 4,250 2,283 8.15%
-
Tax Rate 27.74% 36.36% 31.57% 38.62% 9.91% 9.00% 3.42% -
Total Cost 142,384 201,196 95,421 64,859 51,372 74,740 40,191 21.47%
-
Net Worth 97,333 78,143 45,569 39,203 31,074 26,847 22,250 25.48%
Dividend
30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 97,333 78,143 45,569 39,203 31,074 26,847 22,250 25.48%
NOSH 109,000 109,000 82,642 82,760 82,710 82,684 82,717 4.33%
Ratio Analysis
30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.70% 3.51% 6.23% 2.94% 7.21% 5.64% 5.45% -
ROE 3.90% 7.92% 13.66% 4.67% 12.67% 15.83% 10.26% -
Per Share
30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 139.42 249.82 123.14 80.75 66.94 95.80 51.39 16.59%
EPS 3.55 6.84 7.53 2.21 4.76 5.14 2.76 3.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9083 0.9362 0.5514 0.4737 0.3757 0.3247 0.269 20.58%
Adjusted Per Share Value based on latest NOSH - 82,638
30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 103.07 143.85 70.20 46.10 38.19 54.64 29.32 21.33%
EPS 2.62 4.27 4.29 1.26 2.72 2.93 1.57 8.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6715 0.5391 0.3144 0.2704 0.2144 0.1852 0.1535 25.48%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.36 0.735 0.84 0.30 0.29 0.19 0.14 -
P/RPS 0.26 0.29 0.68 0.37 0.43 0.20 0.27 -0.57%
P/EPS 10.15 9.91 11.16 13.57 6.09 3.70 5.07 11.26%
EY 9.85 10.09 8.96 7.37 16.41 27.05 19.71 -10.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.79 1.52 0.63 0.77 0.59 0.52 -3.95%
Price Multiplier on Announcement Date
30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/08/18 29/08/17 29/02/16 27/02/15 28/02/14 27/02/13 29/02/12 -
Price 0.385 0.63 0.875 0.44 0.28 0.195 0.16 -
P/RPS 0.28 0.25 0.71 0.54 0.42 0.20 0.31 -1.55%
P/EPS 10.86 8.49 11.62 19.91 5.88 3.79 5.80 10.12%
EY 9.21 11.77 8.61 5.02 17.00 26.36 17.25 -9.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.67 1.59 0.93 0.75 0.60 0.59 -5.09%

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