[FIHB] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -10.07%
YoY- 6.37%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 159,809 91,849 58,288 55,124 74,558 38,805 33,958 26.88%
PBT 10,441 8,358 3,080 4,682 4,970 1,430 -597 -
Tax -2,906 -2,984 -1,316 13 -373 -334 -1,349 12.52%
NP 7,535 5,374 1,764 4,696 4,597 1,096 -1,946 -
-
NP to SH 6,202 5,322 1,645 4,696 4,414 1,088 -1,969 -
-
Tax Rate 27.83% 35.70% 42.73% -0.28% 7.51% 23.36% - -
Total Cost 152,274 86,474 56,524 50,428 69,961 37,709 35,905 24.87%
-
Net Worth 79,691 43,250 32,117 30,590 25,858 20,680 17,823 25.89%
Dividend
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 79,691 43,250 32,117 30,590 25,858 20,680 17,823 25.89%
NOSH 102,336 82,650 82,818 82,676 82,774 82,424 82,513 3.36%
Ratio Analysis
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.72% 5.85% 3.03% 8.52% 6.17% 2.82% -5.73% -
ROE 7.78% 12.31% 5.12% 15.35% 17.07% 5.26% -11.05% -
Per Share
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 184.11 111.13 70.38 66.67 90.07 47.08 41.16 25.90%
EPS 7.15 6.44 1.99 5.68 5.33 1.32 -2.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9181 0.5233 0.3878 0.37 0.3124 0.2509 0.216 24.91%
Adjusted Per Share Value based on latest NOSH - 82,818
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 110.24 63.36 40.21 38.03 51.43 26.77 23.43 26.88%
EPS 4.28 3.67 1.14 3.24 3.05 0.75 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5498 0.2984 0.2216 0.211 0.1784 0.1427 0.123 25.88%
Price Multiplier on Financial Quarter End Date
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 31/03/17 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.775 0.43 0.365 0.28 0.17 0.065 0.10 -
P/RPS 0.42 0.39 0.52 0.42 0.19 0.14 0.24 8.98%
P/EPS 10.85 6.68 18.37 4.93 3.19 4.92 -4.19 -
EY 9.22 14.98 5.44 20.29 31.37 20.31 -23.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.82 0.94 0.76 0.54 0.26 0.46 9.70%
Price Multiplier on Announcement Date
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/05/17 30/11/15 27/11/14 27/11/13 29/11/12 30/11/11 29/11/10 -
Price 0.775 0.645 0.36 0.27 0.15 0.14 0.10 -
P/RPS 0.42 0.58 0.51 0.40 0.17 0.30 0.24 8.98%
P/EPS 10.85 10.02 18.12 4.75 2.81 10.61 -4.19 -
EY 9.22 9.98 5.52 21.04 35.56 9.43 -23.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.23 0.93 0.73 0.48 0.56 0.46 9.70%

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