[FIHB] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 34.93%
YoY- -41.68%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 55,770 69,118 31,576 30,898 35,444 41,990 38,086 6.55%
PBT 5,354 2,908 -1,254 -3,096 -2,118 1,006 44,106 -29.61%
Tax -140 -320 0 0 -22 -396 -1,338 -31.33%
NP 5,214 2,588 -1,254 -3,096 -2,140 610 42,768 -29.56%
-
NP to SH 5,222 2,492 -1,256 -3,100 -2,188 608 42,844 -29.56%
-
Tax Rate 2.61% 11.00% - - - 39.36% 3.03% -
Total Cost 50,556 66,530 32,830 33,994 37,584 41,380 -4,682 -
-
Net Worth 29,662 23,624 19,286 17,812 17,818 17,960 11,251 17.51%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 29,662 23,624 19,286 17,812 17,818 17,960 11,251 17.51%
NOSH 82,626 82,516 82,631 82,887 82,878 82,162 55,182 6.95%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 9.35% 3.74% -3.97% -10.02% -6.04% 1.45% 112.29% -
ROE 17.60% 10.55% -6.51% -17.40% -12.28% 3.39% 380.77% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 67.50 83.76 38.21 37.28 42.77 51.11 69.02 -0.37%
EPS 6.32 3.02 -1.52 -3.74 -2.64 0.74 77.64 -34.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.359 0.2863 0.2334 0.2149 0.215 0.2186 0.2039 9.87%
Adjusted Per Share Value based on latest NOSH - 83,488
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 38.47 47.68 21.78 21.31 24.45 28.97 26.27 6.55%
EPS 3.60 1.72 -0.87 -2.14 -1.51 0.42 29.56 -29.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2046 0.163 0.133 0.1229 0.1229 0.1239 0.0776 17.51%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.275 0.16 0.10 0.11 0.14 0.16 0.35 -
P/RPS 0.41 0.19 0.26 0.30 0.33 0.31 0.51 -3.56%
P/EPS 4.35 5.30 -6.58 -2.94 -5.30 21.62 0.45 45.90%
EY 22.98 18.88 -15.20 -34.00 -18.86 4.63 221.83 -31.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.56 0.43 0.51 0.65 0.73 1.72 -12.52%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 30/08/12 26/08/11 26/08/10 27/08/09 29/08/08 30/08/07 -
Price 0.285 0.19 0.09 0.10 0.12 0.18 0.25 -
P/RPS 0.42 0.23 0.24 0.27 0.28 0.35 0.36 2.60%
P/EPS 4.51 6.29 -5.92 -2.67 -4.55 24.32 0.32 55.35%
EY 22.18 15.89 -16.89 -37.40 -22.00 4.11 310.56 -35.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.66 0.39 0.47 0.56 0.82 1.23 -7.10%

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