[FIHB] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -1291.0%
YoY- -65.65%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 52,384 45,736 36,252 24,408 28,048 45,600 30,616 9.35%
PBT 5,676 1,924 772 -4,752 -2,796 184 87,464 -36.58%
Tax 0 0 0 0 -80 -312 128 -
NP 5,676 1,924 772 -4,752 -2,876 -128 87,592 -36.59%
-
NP to SH 6,092 1,912 756 -4,764 -2,876 -124 87,916 -35.88%
-
Tax Rate 0.00% 0.00% 0.00% - - 169.57% -0.15% -
Total Cost 46,708 43,812 35,480 29,160 30,924 45,728 -56,976 -
-
Net Worth 28,539 22,787 19,992 18,129 18,115 16,623 5,815 30.32%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 28,539 22,787 19,992 18,129 18,115 16,623 5,815 30.32%
NOSH 82,771 82,413 82,173 82,708 82,643 77,500 27,681 20.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.84% 4.21% 2.13% -19.47% -10.25% -0.28% 286.10% -
ROE 21.35% 8.39% 3.78% -26.28% -15.88% -0.75% 1,511.66% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 63.29 55.50 44.12 29.51 33.94 58.84 110.60 -8.87%
EPS 7.36 2.32 0.92 -5.76 -3.48 -0.16 317.60 -46.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3448 0.2765 0.2433 0.2192 0.2192 0.2145 0.2101 8.59%
Adjusted Per Share Value based on latest NOSH - 82,708
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 36.14 31.55 25.01 16.84 19.35 31.46 21.12 9.35%
EPS 4.20 1.32 0.52 -3.29 -1.98 -0.09 60.65 -35.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1969 0.1572 0.1379 0.1251 0.125 0.1147 0.0401 30.34%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.205 0.16 0.12 0.11 0.15 0.19 0.30 -
P/RPS 0.32 0.29 0.27 0.37 0.44 0.32 0.27 2.86%
P/EPS 2.79 6.90 13.04 -1.91 -4.31 -118.75 0.09 77.14%
EY 35.90 14.50 7.67 -52.36 -23.20 -0.84 1,058.67 -43.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.49 0.50 0.68 0.89 1.43 -13.70%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 29/05/12 27/05/11 27/05/10 28/05/09 30/05/08 31/05/07 -
Price 0.31 0.14 0.105 0.12 0.20 0.22 0.31 -
P/RPS 0.49 0.25 0.24 0.41 0.59 0.37 0.28 9.76%
P/EPS 4.21 6.03 11.41 -2.08 -5.75 -137.50 0.10 86.40%
EY 23.74 16.57 8.76 -48.00 -17.40 -0.73 1,024.52 -46.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.51 0.43 0.55 0.91 1.03 1.48 -7.94%

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