[FIHB] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 62.19%
YoY- 218.62%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Quarter Result
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 27,738 18,720 16,231 13,096 11,434 9,063 6,102 26.20%
PBT 1,540 1,101 687 1,419 481 193 -1,188 -
Tax -445 -265 0 0 0 0 0 -
NP 1,095 836 687 1,419 481 193 -1,188 -
-
NP to SH 1,067 813 679 1,523 478 189 -1,191 -
-
Tax Rate 28.90% 24.07% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 26,643 17,884 15,544 11,677 10,953 8,870 7,290 22.03%
-
Net Worth 48,829 40,210 31,482 28,539 22,787 19,992 18,129 16.44%
Dividend
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 48,829 40,210 31,482 28,539 22,787 19,992 18,129 16.44%
NOSH 84,015 82,959 82,804 82,771 82,413 82,173 82,708 0.24%
Ratio Analysis
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.95% 4.47% 4.23% 10.84% 4.21% 2.13% -19.47% -
ROE 2.19% 2.02% 2.16% 5.34% 2.10% 0.95% -6.57% -
Per Share
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 33.02 22.57 19.60 15.82 13.87 11.03 7.38 25.89%
EPS 1.27 0.98 0.82 1.84 0.58 0.23 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5812 0.4847 0.3802 0.3448 0.2765 0.2433 0.2192 16.16%
Adjusted Per Share Value based on latest NOSH - 82,771
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 19.13 12.91 11.20 9.03 7.89 6.25 4.21 26.19%
EPS 0.74 0.56 0.47 1.05 0.33 0.13 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3369 0.2774 0.2172 0.1969 0.1572 0.1379 0.1251 16.44%
Price Multiplier on Financial Quarter End Date
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.70 0.40 0.285 0.205 0.16 0.12 0.11 -
P/RPS 0.00 1.77 1.45 1.30 1.15 1.09 1.49 -
P/EPS 0.00 40.82 34.76 11.14 27.59 52.17 -7.64 -
EY 0.00 2.45 2.88 8.98 3.63 1.92 -13.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.83 0.75 0.59 0.58 0.49 0.50 -
Price Multiplier on Announcement Date
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 29/11/16 27/05/15 30/05/14 30/05/13 29/05/12 27/05/11 27/05/10 -
Price 0.72 0.38 0.365 0.31 0.14 0.105 0.12 -
P/RPS 0.00 1.68 1.86 1.96 1.01 0.95 1.63 -
P/EPS 0.00 38.78 44.51 16.85 24.14 45.65 -8.33 -
EY 0.00 2.58 2.25 5.94 4.14 2.19 -12.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.78 0.96 0.90 0.51 0.43 0.55 -

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