[FIHB] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 30.33%
YoY- 298.41%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 81,284 54,418 55,770 69,118 31,576 30,898 35,444 14.82%
PBT 5,344 3,678 5,354 2,908 -1,254 -3,096 -2,118 -
Tax -1,756 -1,380 -140 -320 0 0 -22 107.43%
NP 3,588 2,298 5,214 2,588 -1,254 -3,096 -2,140 -
-
NP to SH 3,466 2,274 5,222 2,492 -1,256 -3,100 -2,188 -
-
Tax Rate 32.86% 37.52% 2.61% 11.00% - - - -
Total Cost 77,696 52,120 50,556 66,530 32,830 33,994 37,584 12.86%
-
Net Worth 40,956 32,010 29,662 23,624 19,286 17,812 17,818 14.87%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 40,956 32,010 29,662 23,624 19,286 17,812 17,818 14.87%
NOSH 82,523 82,992 82,626 82,516 82,631 82,887 82,878 -0.07%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.41% 4.22% 9.35% 3.74% -3.97% -10.02% -6.04% -
ROE 8.46% 7.10% 17.60% 10.55% -6.51% -17.40% -12.28% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 98.50 65.57 67.50 83.76 38.21 37.28 42.77 14.90%
EPS 4.20 2.74 6.32 3.02 -1.52 -3.74 -2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4963 0.3857 0.359 0.2863 0.2334 0.2149 0.215 14.95%
Adjusted Per Share Value based on latest NOSH - 82,580
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 56.07 37.54 38.47 47.68 21.78 21.31 24.45 14.82%
EPS 2.39 1.57 3.60 1.72 -0.87 -2.14 -1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2825 0.2208 0.2046 0.163 0.133 0.1229 0.1229 14.87%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.38 0.40 0.275 0.16 0.10 0.11 0.14 -
P/RPS 0.39 0.61 0.41 0.19 0.26 0.30 0.33 2.82%
P/EPS 9.05 14.60 4.35 5.30 -6.58 -2.94 -5.30 -
EY 11.05 6.85 22.98 18.88 -15.20 -34.00 -18.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.04 0.77 0.56 0.43 0.51 0.65 2.86%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 28/08/13 30/08/12 26/08/11 26/08/10 27/08/09 -
Price 0.44 0.355 0.285 0.19 0.09 0.10 0.12 -
P/RPS 0.45 0.54 0.42 0.23 0.24 0.27 0.28 8.22%
P/EPS 10.48 12.96 4.51 6.29 -5.92 -2.67 -4.55 -
EY 9.55 7.72 22.18 15.89 -16.89 -37.40 -22.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.92 0.79 0.66 0.39 0.47 0.56 8.02%

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