[FIHB] YoY Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -63.75%
YoY- -48.45%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 CAGR
Revenue 85,968 171,636 202,220 184,036 105,710 74,880 64,924 4.40%
PBT 4,588 8,700 10,540 8,636 6,140 4,404 2,748 8.19%
Tax -1,704 -2,868 -3,868 -3,312 -1,633 -1,060 0 -
NP 2,884 5,832 6,672 5,324 4,506 3,344 2,748 0.74%
-
NP to SH 2,912 5,496 7,128 2,244 4,353 3,252 2,716 1.07%
-
Tax Rate 37.14% 32.97% 36.70% 38.35% 26.60% 24.07% 0.00% -
Total Cost 83,084 165,804 195,548 178,712 101,204 71,536 62,176 4.55%
-
Net Worth 107,897 101,259 96,345 105,178 48,907 40,210 31,482 20.84%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 CAGR
Net Worth 107,897 101,259 96,345 105,178 48,907 40,210 31,482 20.84%
NOSH 116,112 109,000 109,000 109,000 84,149 82,959 82,804 5.33%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 CAGR
NP Margin 3.35% 3.40% 3.30% 2.89% 4.26% 4.47% 4.23% -
ROE 2.70% 5.43% 7.40% 2.13% 8.90% 8.09% 8.63% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 CAGR
RPS 75.17 161.50 194.09 162.22 125.62 90.26 78.41 -0.64%
EPS 2.56 5.16 6.84 2.08 5.17 3.92 3.28 -3.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9435 0.9528 0.9247 0.9271 0.5812 0.4847 0.3802 14.99%
Adjusted Per Share Value based on latest NOSH - 109,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 CAGR
RPS 59.30 118.40 139.50 126.96 72.92 51.66 44.79 4.40%
EPS 2.01 3.79 4.92 1.55 3.00 2.24 1.87 1.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7443 0.6985 0.6646 0.7256 0.3374 0.2774 0.2172 20.83%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 31/03/15 31/03/14 -
Price 0.385 0.39 0.36 0.675 0.70 0.40 0.285 -
P/RPS 0.51 0.24 0.19 0.42 0.00 0.44 0.36 5.49%
P/EPS 15.12 7.54 5.26 34.13 0.00 10.20 8.69 8.88%
EY 6.61 13.26 19.00 2.93 0.00 9.80 11.51 -8.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.39 0.73 0.00 0.83 0.75 -8.86%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 CAGR
Date 25/11/20 26/11/19 29/11/18 29/11/17 29/11/16 27/05/15 30/05/14 -
Price 0.445 0.365 0.315 0.655 0.72 0.38 0.365 -
P/RPS 0.59 0.23 0.16 0.40 0.00 0.42 0.47 3.55%
P/EPS 17.48 7.06 4.60 33.11 0.00 9.69 11.13 7.18%
EY 5.72 14.17 21.72 3.02 0.00 10.32 8.99 -6.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.38 0.34 0.71 0.00 0.78 0.96 -10.39%

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