[FIHB] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 43.34%
YoY- 218.62%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 105,710 74,880 64,924 52,384 45,736 36,252 24,408 25.26%
PBT 6,140 4,404 2,748 5,676 1,924 772 -4,752 -
Tax -1,633 -1,060 0 0 0 0 0 -
NP 4,506 3,344 2,748 5,676 1,924 772 -4,752 -
-
NP to SH 4,353 3,252 2,716 6,092 1,912 756 -4,764 -
-
Tax Rate 26.60% 24.07% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 101,204 71,536 62,176 46,708 43,812 35,480 29,160 21.07%
-
Net Worth 48,907 40,210 31,482 28,539 22,787 19,992 18,129 16.47%
Dividend
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 48,907 40,210 31,482 28,539 22,787 19,992 18,129 16.47%
NOSH 84,149 82,959 82,804 82,771 82,413 82,173 82,708 0.26%
Ratio Analysis
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.26% 4.47% 4.23% 10.84% 4.21% 2.13% -19.47% -
ROE 8.90% 8.09% 8.63% 21.35% 8.39% 3.78% -26.28% -
Per Share
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 125.62 90.26 78.41 63.29 55.50 44.12 29.51 24.93%
EPS 5.17 3.92 3.28 7.36 2.32 0.92 -5.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5812 0.4847 0.3802 0.3448 0.2765 0.2433 0.2192 16.16%
Adjusted Per Share Value based on latest NOSH - 82,771
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 72.92 51.66 44.79 36.14 31.55 25.01 16.84 25.26%
EPS 3.00 2.24 1.87 4.20 1.32 0.52 -3.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3374 0.2774 0.2172 0.1969 0.1572 0.1379 0.1251 16.47%
Price Multiplier on Financial Quarter End Date
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.70 0.40 0.285 0.205 0.16 0.12 0.11 -
P/RPS 0.00 0.44 0.36 0.32 0.29 0.27 0.37 -
P/EPS 0.00 10.20 8.69 2.79 6.90 13.04 -1.91 -
EY 0.00 9.80 11.51 35.90 14.50 7.67 -52.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.83 0.75 0.59 0.58 0.49 0.50 -
Price Multiplier on Announcement Date
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 29/11/16 27/05/15 30/05/14 30/05/13 29/05/12 27/05/11 27/05/10 -
Price 0.72 0.38 0.365 0.31 0.14 0.105 0.12 -
P/RPS 0.00 0.42 0.47 0.49 0.25 0.24 0.41 -
P/EPS 0.00 9.69 11.13 4.21 6.03 11.41 -2.08 -
EY 0.00 10.32 8.99 23.74 16.57 8.76 -48.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.78 0.96 0.90 0.51 0.43 0.55 -

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