[FIHB] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 67.45%
YoY- -56.45%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 91,326 116,591 40,642 27,209 27,885 34,559 15,788 30.94%
PBT 5,601 6,291 2,672 1,839 2,677 1,454 -627 -
Tax -2,220 -1,370 -878 -690 -70 -160 0 -
NP 3,381 4,921 1,794 1,149 2,607 1,294 -627 -
-
NP to SH 1,643 4,572 1,733 1,137 2,611 1,246 -628 -
-
Tax Rate 39.64% 21.78% 32.86% 37.52% 2.61% 11.00% - -
Total Cost 87,945 111,670 38,848 26,060 25,278 33,265 16,415 29.41%
-
Net Worth 103,304 82,782 40,956 32,010 29,662 23,624 19,286 29.41%
Dividend
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 103,304 82,782 40,956 32,010 29,662 23,624 19,286 29.41%
NOSH 109,000 85,298 82,523 82,992 82,626 82,516 82,631 4.34%
Ratio Analysis
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.70% 4.22% 4.41% 4.22% 9.35% 3.74% -3.97% -
ROE 1.59% 5.52% 4.23% 3.55% 8.80% 5.27% -3.26% -
Per Share
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 84.17 136.69 49.25 32.78 33.75 41.88 19.11 25.57%
EPS 1.51 5.36 2.10 1.37 3.16 1.51 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9521 0.9705 0.4963 0.3857 0.359 0.2863 0.2334 24.10%
Adjusted Per Share Value based on latest NOSH - 83,272
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 63.00 80.43 28.04 18.77 19.24 23.84 10.89 30.95%
EPS 1.13 3.15 1.20 0.78 1.80 0.86 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7126 0.5711 0.2825 0.2208 0.2046 0.163 0.133 29.41%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/12/17 30/12/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.545 0.66 0.38 0.40 0.275 0.16 0.10 -
P/RPS 0.65 0.48 0.77 1.22 0.81 0.38 0.52 3.48%
P/EPS 35.99 12.31 18.10 29.20 8.70 10.60 -13.16 -
EY 2.78 8.12 5.53 3.42 11.49 9.44 -7.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.68 0.77 1.04 0.77 0.56 0.43 4.42%
Price Multiplier on Announcement Date
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/02/18 28/02/17 28/08/15 29/08/14 28/08/13 30/08/12 26/08/11 -
Price 0.465 0.625 0.44 0.355 0.285 0.19 0.09 -
P/RPS 0.55 0.46 0.89 1.08 0.84 0.45 0.47 2.44%
P/EPS 30.71 11.66 20.95 25.91 9.02 12.58 -11.84 -
EY 3.26 8.58 4.77 3.86 11.09 7.95 -8.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.64 0.89 0.92 0.79 0.66 0.39 3.56%

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