[FIHB] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -14.28%
YoY- 109.55%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 127,190 81,284 54,418 55,770 69,118 31,576 30,898 24.28%
PBT 6,862 5,344 3,678 5,354 2,908 -1,254 -3,096 -
Tax -1,494 -1,756 -1,380 -140 -320 0 0 -
NP 5,368 3,588 2,298 5,214 2,588 -1,254 -3,096 -
-
NP to SH 4,987 3,466 2,274 5,222 2,492 -1,256 -3,100 -
-
Tax Rate 21.77% 32.86% 37.52% 2.61% 11.00% - - -
Total Cost 121,821 77,696 52,120 50,556 66,530 32,830 33,994 21.66%
-
Net Worth 82,782 40,956 32,010 29,662 23,624 19,286 17,812 26.61%
Dividend
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 82,782 40,956 32,010 29,662 23,624 19,286 17,812 26.61%
NOSH 85,298 82,523 82,992 82,626 82,516 82,631 82,887 0.44%
Ratio Analysis
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.22% 4.41% 4.22% 9.35% 3.74% -3.97% -10.02% -
ROE 6.03% 8.46% 7.10% 17.60% 10.55% -6.51% -17.40% -
Per Share
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 149.11 98.50 65.57 67.50 83.76 38.21 37.28 23.73%
EPS 5.85 4.20 2.74 6.32 3.02 -1.52 -3.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9705 0.4963 0.3857 0.359 0.2863 0.2334 0.2149 26.06%
Adjusted Per Share Value based on latest NOSH - 82,424
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 87.74 56.07 37.54 38.47 47.68 21.78 21.31 24.28%
EPS 3.44 2.39 1.57 3.60 1.72 -0.87 -2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5711 0.2825 0.2208 0.2046 0.163 0.133 0.1229 26.61%
Price Multiplier on Financial Quarter End Date
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/12/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.66 0.38 0.40 0.275 0.16 0.10 0.11 -
P/RPS 0.44 0.39 0.61 0.41 0.19 0.26 0.30 6.06%
P/EPS 11.29 9.05 14.60 4.35 5.30 -6.58 -2.94 -
EY 8.86 11.05 6.85 22.98 18.88 -15.20 -34.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.77 1.04 0.77 0.56 0.43 0.51 4.51%
Price Multiplier on Announcement Date
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/02/17 28/08/15 29/08/14 28/08/13 30/08/12 26/08/11 26/08/10 -
Price 0.625 0.44 0.355 0.285 0.19 0.09 0.10 -
P/RPS 0.42 0.45 0.54 0.42 0.23 0.24 0.27 7.02%
P/EPS 10.69 10.48 12.96 4.51 6.29 -5.92 -2.67 -
EY 9.36 9.55 7.72 22.18 15.89 -16.89 -37.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.89 0.92 0.79 0.66 0.39 0.47 4.85%

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