[FIHB] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 6.58%
YoY- 52.42%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 212,794 182,652 127,190 81,284 54,418 55,770 69,118 18.86%
PBT 11,168 11,202 6,862 5,344 3,678 5,354 2,908 22.97%
Tax -3,860 -4,440 -1,494 -1,756 -1,380 -140 -320 46.62%
NP 7,308 6,762 5,368 3,588 2,298 5,214 2,588 17.29%
-
NP to SH 7,618 3,286 4,987 3,466 2,274 5,222 2,492 18.73%
-
Tax Rate 34.56% 39.64% 21.77% 32.86% 37.52% 2.61% 11.00% -
Total Cost 205,486 175,890 121,821 77,696 52,120 50,556 66,530 18.92%
-
Net Worth 96,271 103,304 82,782 40,956 32,010 29,662 23,624 24.09%
Dividend
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 96,271 103,304 82,782 40,956 32,010 29,662 23,624 24.09%
NOSH 109,000 109,000 85,298 82,523 82,992 82,626 82,516 4.37%
Ratio Analysis
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.43% 3.70% 4.22% 4.41% 4.22% 9.35% 3.74% -
ROE 7.91% 3.18% 6.03% 8.46% 7.10% 17.60% 10.55% -
Per Share
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 202.84 168.34 149.11 98.50 65.57 67.50 83.76 14.55%
EPS 7.26 3.02 5.85 4.20 2.74 6.32 3.02 14.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9177 0.9521 0.9705 0.4963 0.3857 0.359 0.2863 19.60%
Adjusted Per Share Value based on latest NOSH - 82,882
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 146.80 126.00 87.74 56.07 37.54 38.47 47.68 18.86%
EPS 5.26 2.27 3.44 2.39 1.57 3.60 1.72 18.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6641 0.7126 0.5711 0.2825 0.2208 0.2046 0.163 24.09%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 29/12/17 30/12/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.32 0.545 0.66 0.38 0.40 0.275 0.16 -
P/RPS 0.16 0.32 0.44 0.39 0.61 0.41 0.19 -2.60%
P/EPS 4.41 18.00 11.29 9.05 14.60 4.35 5.30 -2.78%
EY 22.69 5.56 8.86 11.05 6.85 22.98 18.88 2.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.57 0.68 0.77 1.04 0.77 0.56 -6.96%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/02/19 28/02/18 28/02/17 28/08/15 29/08/14 28/08/13 30/08/12 -
Price 0.37 0.465 0.625 0.44 0.355 0.285 0.19 -
P/RPS 0.18 0.28 0.42 0.45 0.54 0.42 0.23 -3.69%
P/EPS 5.10 15.35 10.69 10.48 12.96 4.51 6.29 -3.17%
EY 19.63 6.51 9.36 9.55 7.72 22.18 15.89 3.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.49 0.64 0.89 0.92 0.79 0.66 -7.40%

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