[FIHB] YoY Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -8.15%
YoY- -11.69%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 123,338 124,089 121,138 147,136 196,898 167,612 159,809 -4.22%
PBT 8,485 13,144 9,174 10,552 11,326 10,642 10,441 -3.39%
Tax -2,369 -1,530 -3,360 -3,296 -3,794 -4,012 -2,906 -3.34%
NP 6,116 11,613 5,814 7,256 7,532 6,630 7,535 -3.41%
-
NP to SH 6,125 11,626 5,830 6,721 7,610 3,149 6,202 -0.20%
-
Tax Rate 27.92% 11.64% 36.63% 31.24% 33.50% 37.70% 27.83% -
Total Cost 117,222 112,476 115,324 139,880 189,366 160,981 152,274 -4.26%
-
Net Worth 128,169 118,240 109,161 105,447 98,664 103,138 79,691 8.23%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 128,169 118,240 109,161 105,447 98,664 103,138 79,691 8.23%
NOSH 144,959 140,431 119,815 109,000 109,000 109,000 102,336 5.97%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 4.96% 9.36% 4.80% 4.93% 3.83% 3.96% 4.72% -
ROE 4.78% 9.83% 5.34% 6.37% 7.71% 3.05% 7.78% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 87.36 94.27 104.86 137.65 186.89 154.99 184.11 -11.67%
EPS 4.33 8.83 5.05 6.29 7.23 2.91 7.15 -8.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9078 0.8983 0.9449 0.9865 0.9365 0.9537 0.9181 -0.18%
Adjusted Per Share Value based on latest NOSH - 109,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 85.08 85.60 83.57 101.50 135.83 115.63 110.24 -4.22%
EPS 4.23 8.02 4.02 4.64 5.25 2.17 4.28 -0.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8842 0.8157 0.7531 0.7274 0.6806 0.7115 0.5498 8.23%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.64 0.585 0.53 0.15 0.50 0.44 0.775 -
P/RPS 0.73 0.62 0.51 0.11 0.27 0.28 0.42 9.64%
P/EPS 14.75 6.62 10.50 2.39 6.92 15.11 10.85 5.24%
EY 6.78 15.10 9.52 41.92 14.45 6.62 9.22 -4.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.65 0.56 0.15 0.53 0.46 0.84 -2.76%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 26/05/22 27/05/21 29/06/20 27/05/19 30/05/18 29/05/17 -
Price 0.62 0.54 0.53 0.44 0.43 0.38 0.775 -
P/RPS 0.71 0.57 0.51 0.32 0.23 0.25 0.42 9.14%
P/EPS 14.29 6.11 10.50 7.00 5.95 13.05 10.85 4.69%
EY 7.00 16.36 9.52 14.29 16.80 7.66 9.22 -4.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.60 0.56 0.45 0.46 0.40 0.84 -3.45%

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