[FIHB] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -54.53%
YoY- -35.99%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 48,710 23,111 14,020 23,291 13,405 14,603 7,414 28.52%
PBT 1,066 896 818 1,184 1,327 2,263 1,560 -4.94%
Tax -1,278 -251 -349 -162 169 -261 -205 27.62%
NP -212 645 469 1,022 1,496 2,002 1,355 -
-
NP to SH -11 595 415 939 1,467 1,966 1,299 -
-
Tax Rate 119.89% 28.01% 42.67% 13.68% -12.74% 11.53% 13.14% -
Total Cost 48,922 22,466 13,551 22,269 11,909 12,601 6,059 32.10%
-
Net Worth 78,143 39,146 31,183 26,745 22,295 19,841 19,369 20.43%
Dividend
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 78,143 39,146 31,183 26,745 22,295 19,841 19,369 20.43%
NOSH 109,000 82,638 83,000 82,368 82,881 82,605 82,738 3.74%
Ratio Analysis
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -0.44% 2.79% 3.35% 4.39% 11.16% 13.71% 18.28% -
ROE -0.01% 1.52% 1.33% 3.51% 6.58% 9.91% 6.71% -
Per Share
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 58.36 27.97 16.89 28.28 16.17 17.68 8.96 28.37%
EPS -0.01 0.72 0.50 1.14 1.77 2.38 1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9362 0.4737 0.3757 0.3247 0.269 0.2402 0.2341 20.29%
Adjusted Per Share Value based on latest NOSH - 82,368
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 33.60 15.94 9.67 16.07 9.25 10.07 5.11 28.53%
EPS -0.01 0.41 0.29 0.65 1.01 1.36 0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5391 0.27 0.2151 0.1845 0.1538 0.1369 0.1336 20.43%
Price Multiplier on Financial Quarter End Date
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/17 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.735 0.30 0.29 0.19 0.14 0.10 0.10 -
P/RPS 1.26 1.07 1.72 0.67 0.87 0.57 1.12 1.58%
P/EPS -5,577.26 41.67 58.00 16.67 7.91 4.20 6.37 -
EY -0.02 2.40 1.72 6.00 12.64 23.80 15.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.63 0.77 0.59 0.52 0.42 0.43 8.44%
Price Multiplier on Announcement Date
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/08/17 27/02/15 28/02/14 27/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.63 0.44 0.28 0.195 0.16 0.10 0.17 -
P/RPS 1.08 1.57 1.66 0.69 0.99 0.57 1.90 -7.25%
P/EPS -4,780.51 61.11 56.00 17.11 9.04 4.20 10.83 -
EY -0.02 1.64 1.79 5.85 11.06 23.80 9.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.93 0.75 0.60 0.59 0.42 0.73 -1.13%

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