[FIHB] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 17.82%
YoY- -233.19%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 55,919 29,104 25,469 28,960 34,611 32,978 29,885 10.99%
PBT 3,728 1,073 -448 326 2,510 23,051 -5,591 -
Tax -280 -251 -1,012 -1,173 -1,355 -1,022 -561 -10.92%
NP 3,448 822 -1,460 -847 1,155 22,029 -6,152 -
-
NP to SH 3,311 816 -1,477 -899 675 22,115 -5,795 -
-
Tax Rate 7.51% 23.39% - 359.82% 53.98% 4.43% - -
Total Cost 52,471 28,282 26,929 29,807 33,456 10,949 36,037 6.45%
-
Net Worth 25,858 20,680 17,823 17,955 18,389 13,625 -9,953 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 25,858 20,680 17,823 17,955 18,389 13,625 -9,953 -
NOSH 82,775 82,424 82,513 82,477 82,317 64,362 27,687 20.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.17% 2.82% -5.73% -2.92% 3.34% 66.80% -20.59% -
ROE 12.80% 3.95% -8.29% -5.01% 3.67% 162.31% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 67.56 35.31 30.87 35.11 42.05 51.24 107.94 -7.50%
EPS 4.00 0.99 -1.79 -1.09 0.82 34.36 -20.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3124 0.2509 0.216 0.2177 0.2234 0.2117 -0.3595 -
Adjusted Per Share Value based on latest NOSH - 81,250
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 38.58 20.08 17.57 19.98 23.88 22.75 20.62 10.99%
EPS 2.28 0.56 -1.02 -0.62 0.47 15.26 -4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1784 0.1427 0.123 0.1239 0.1269 0.094 -0.0687 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.17 0.065 0.10 0.09 0.20 0.22 0.23 -
P/RPS 0.25 0.18 0.32 0.26 0.48 0.43 0.21 2.94%
P/EPS 4.25 6.57 -5.59 -8.26 24.39 0.64 -1.10 -
EY 23.53 15.23 -17.90 -12.11 4.10 156.18 -91.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.26 0.46 0.41 0.90 1.04 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 30/11/11 29/11/10 25/11/09 27/11/08 30/11/07 29/11/06 -
Price 0.15 0.14 0.10 0.15 0.15 0.31 0.29 -
P/RPS 0.22 0.40 0.32 0.43 0.36 0.61 0.27 -3.35%
P/EPS 3.75 14.14 -5.59 -13.76 18.29 0.90 -1.39 -
EY 26.67 7.07 -17.90 -7.27 5.47 110.84 -72.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.46 0.69 0.67 1.46 0.00 -

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