[FIHB] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 23.92%
YoY- -459.87%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 69,118 31,576 30,898 35,444 41,990 38,086 39,904 9.57%
PBT 2,908 -1,254 -3,096 -2,118 1,006 44,106 -7,100 -
Tax -320 0 0 -22 -396 -1,338 -882 -15.53%
NP 2,588 -1,254 -3,096 -2,140 610 42,768 -7,982 -
-
NP to SH 2,492 -1,256 -3,100 -2,188 608 42,844 -7,550 -
-
Tax Rate 11.00% - - - 39.36% 3.03% - -
Total Cost 66,530 32,830 33,994 37,584 41,380 -4,682 47,886 5.62%
-
Net Worth 23,624 19,286 17,812 17,818 17,960 11,251 -7,790 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 23,624 19,286 17,812 17,818 17,960 11,251 -7,790 -
NOSH 82,516 82,631 82,887 82,878 82,162 55,182 27,675 19.95%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.74% -3.97% -10.02% -6.04% 1.45% 112.29% -20.00% -
ROE 10.55% -6.51% -17.40% -12.28% 3.39% 380.77% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 83.76 38.21 37.28 42.77 51.11 69.02 144.18 -8.64%
EPS 3.02 -1.52 -3.74 -2.64 0.74 77.64 -27.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2863 0.2334 0.2149 0.215 0.2186 0.2039 -0.2815 -
Adjusted Per Share Value based on latest NOSH - 83,333
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 47.68 21.78 21.31 24.45 28.97 26.27 27.53 9.57%
EPS 1.72 -0.87 -2.14 -1.51 0.42 29.56 -5.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.163 0.133 0.1229 0.1229 0.1239 0.0776 -0.0537 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.16 0.10 0.11 0.14 0.16 0.35 0.19 -
P/RPS 0.19 0.26 0.30 0.33 0.31 0.51 0.13 6.52%
P/EPS 5.30 -6.58 -2.94 -5.30 21.62 0.45 -0.70 -
EY 18.88 -15.20 -34.00 -18.86 4.63 221.83 -143.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.43 0.51 0.65 0.73 1.72 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 26/08/10 27/08/09 29/08/08 30/08/07 30/08/06 -
Price 0.19 0.09 0.10 0.12 0.18 0.25 0.27 -
P/RPS 0.23 0.24 0.27 0.28 0.35 0.36 0.19 3.23%
P/EPS 6.29 -5.92 -2.67 -4.55 24.32 0.32 -0.99 -
EY 15.89 -16.89 -37.40 -22.00 4.11 310.56 -101.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.39 0.47 0.56 0.82 1.23 0.00 -

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