[FIHB] YoY Quarter Result on 30-Sep-2017 [#1]

Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 5200.0%
YoY- -47.42%
Quarter Report
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 CAGR
Revenue 21,492 42,909 50,555 46,009 27,738 18,720 16,231 4.40%
PBT 1,147 2,175 2,635 2,159 1,540 1,101 687 8.19%
Tax -426 -717 -967 -828 -445 -265 0 -
NP 721 1,458 1,668 1,331 1,095 836 687 0.74%
-
NP to SH 728 1,374 1,782 561 1,067 813 679 1.07%
-
Tax Rate 37.14% 32.97% 36.70% 38.35% 28.90% 24.07% 0.00% -
Total Cost 20,771 41,451 48,887 44,678 26,643 17,884 15,544 4.55%
-
Net Worth 107,897 101,259 96,345 105,178 48,829 40,210 31,482 20.84%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 CAGR
Net Worth 107,897 101,259 96,345 105,178 48,829 40,210 31,482 20.84%
NOSH 116,112 109,000 109,000 109,000 84,015 82,959 82,804 5.33%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 CAGR
NP Margin 3.35% 3.40% 3.30% 2.89% 3.95% 4.47% 4.23% -
ROE 0.67% 1.36% 1.85% 0.53% 2.19% 2.02% 2.16% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 CAGR
RPS 18.79 40.38 48.52 40.55 33.02 22.57 19.60 -0.64%
EPS 0.64 1.29 1.71 0.00 1.27 0.98 0.82 -3.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9435 0.9528 0.9247 0.9271 0.5812 0.4847 0.3802 14.99%
Adjusted Per Share Value based on latest NOSH - 109,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 CAGR
RPS 14.83 29.60 34.88 31.74 19.13 12.91 11.20 4.40%
EPS 0.50 0.95 1.23 0.39 0.74 0.56 0.47 0.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7443 0.6985 0.6646 0.7256 0.3369 0.2774 0.2172 20.83%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 31/03/15 31/03/14 -
Price 0.385 0.39 0.36 0.675 0.70 0.40 0.285 -
P/RPS 2.05 0.97 0.74 1.66 0.00 1.77 1.45 5.46%
P/EPS 60.48 30.17 21.05 136.50 0.00 40.82 34.76 8.88%
EY 1.65 3.32 4.75 0.73 0.00 2.45 2.88 -8.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.39 0.73 0.00 0.83 0.75 -8.86%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 CAGR
Date 25/11/20 26/11/19 29/11/18 29/11/17 29/11/16 27/05/15 30/05/14 -
Price 0.445 0.365 0.315 0.655 0.72 0.38 0.365 -
P/RPS 2.37 0.90 0.65 1.62 0.00 1.68 1.86 3.79%
P/EPS 69.90 28.23 18.42 132.46 0.00 38.78 44.51 7.18%
EY 1.43 3.54 5.43 0.75 0.00 2.58 2.25 -6.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.38 0.34 0.71 0.00 0.78 0.96 -10.39%

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