[FIHB] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 165.73%
YoY- 305.76%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 68,887 43,716 41,343 55,919 29,104 25,469 28,960 15.52%
PBT 6,269 2,310 3,512 3,728 1,073 -448 326 63.64%
Tax -2,238 -987 10 -280 -251 -1,012 -1,173 11.36%
NP 4,031 1,323 3,522 3,448 822 -1,460 -847 -
-
NP to SH 3,992 1,234 3,522 3,311 816 -1,477 -899 -
-
Tax Rate 35.70% 42.73% -0.28% 7.51% 23.39% - 359.82% -
Total Cost 64,856 42,393 37,821 52,471 28,282 26,929 29,807 13.82%
-
Net Worth 43,250 32,117 30,590 25,858 20,680 17,823 17,955 15.77%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 43,250 32,117 30,590 25,858 20,680 17,823 17,955 15.77%
NOSH 82,650 82,818 82,676 82,775 82,424 82,513 82,477 0.03%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.85% 3.03% 8.52% 6.17% 2.82% -5.73% -2.92% -
ROE 9.23% 3.84% 11.51% 12.80% 3.95% -8.29% -5.01% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 83.35 52.79 50.01 67.56 35.31 30.87 35.11 15.49%
EPS 4.83 1.49 4.26 4.00 0.99 -1.79 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5233 0.3878 0.37 0.3124 0.2509 0.216 0.2177 15.73%
Adjusted Per Share Value based on latest NOSH - 82,600
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 47.52 30.16 28.52 38.58 20.08 17.57 19.98 15.52%
EPS 2.75 0.85 2.43 2.28 0.56 -1.02 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2984 0.2216 0.211 0.1784 0.1427 0.123 0.1239 15.76%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.43 0.365 0.28 0.17 0.065 0.10 0.09 -
P/RPS 0.52 0.69 0.56 0.25 0.18 0.32 0.26 12.24%
P/EPS 8.90 24.50 6.57 4.25 6.57 -5.59 -8.26 -
EY 11.23 4.08 15.21 23.53 15.23 -17.90 -12.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.94 0.76 0.54 0.26 0.46 0.41 12.24%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 27/11/14 27/11/13 29/11/12 30/11/11 29/11/10 25/11/09 -
Price 0.645 0.36 0.27 0.15 0.14 0.10 0.15 -
P/RPS 0.77 0.68 0.54 0.22 0.40 0.32 0.43 10.19%
P/EPS 13.35 24.16 6.34 3.75 14.14 -5.59 -13.76 -
EY 7.49 4.14 15.78 26.67 7.07 -17.90 -7.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.93 0.73 0.48 0.56 0.46 0.69 10.10%

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