[FIHB] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 179.78%
YoY- 366.87%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 66,827 55,363 79,210 42,509 40,072 36,374 52,879 3.97%
PBT 3,206 4,430 4,912 2,400 809 777 2,487 4.32%
Tax -1,238 -439 -442 -82 -267 -269 -1,318 -1.03%
NP 1,968 3,991 4,470 2,318 542 508 1,169 9.06%
-
NP to SH 1,829 3,937 4,250 2,283 489 400 1,164 7.81%
-
Tax Rate 38.62% 9.91% 9.00% 3.42% 33.00% 34.62% 53.00% -
Total Cost 64,859 51,372 74,740 40,191 39,530 35,866 51,710 3.84%
-
Net Worth 39,203 31,074 26,847 22,250 19,908 19,508 18,904 12.91%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - 842 -
Div Payout % - - - - - - 72.34% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 39,203 31,074 26,847 22,250 19,908 19,508 18,904 12.91%
NOSH 82,760 82,710 82,684 82,717 82,881 83,333 82,553 0.04%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 2.94% 7.21% 5.64% 5.45% 1.35% 1.40% 2.21% -
ROE 4.67% 12.67% 15.83% 10.26% 2.46% 2.05% 6.16% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 80.75 66.94 95.80 51.39 48.35 43.65 64.05 3.93%
EPS 2.21 4.76 5.14 2.76 0.59 0.48 1.41 7.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.02 -
NAPS 0.4737 0.3757 0.3247 0.269 0.2402 0.2341 0.229 12.87%
Adjusted Per Share Value based on latest NOSH - 82,881
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 46.10 38.19 54.64 29.32 27.64 25.09 36.48 3.97%
EPS 1.26 2.72 2.93 1.57 0.34 0.28 0.80 7.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.58 -
NAPS 0.2704 0.2144 0.1852 0.1535 0.1373 0.1346 0.1304 12.91%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.30 0.29 0.19 0.14 0.10 0.10 0.17 -
P/RPS 0.37 0.43 0.20 0.27 0.21 0.23 0.27 5.38%
P/EPS 13.57 6.09 3.70 5.07 16.95 20.83 12.06 1.98%
EY 7.37 16.41 27.05 19.71 5.90 4.80 8.29 -1.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
P/NAPS 0.63 0.77 0.59 0.52 0.42 0.43 0.74 -2.64%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 27/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.44 0.28 0.195 0.16 0.10 0.17 0.14 -
P/RPS 0.54 0.42 0.20 0.31 0.21 0.39 0.22 16.13%
P/EPS 19.91 5.88 3.79 5.80 16.95 35.42 9.93 12.28%
EY 5.02 17.00 26.36 17.25 5.90 2.82 10.07 -10.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.29 -
P/NAPS 0.93 0.75 0.60 0.59 0.42 0.73 0.61 7.27%

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