[FIHB] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -149.16%
YoY- -122.52%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 61,282 40,409 34,101 49,606 54,762 44,160 40,182 7.28%
PBT 4,481 1,730 663 1,364 1,609 13,803 -7,803 -
Tax -242 -264 -633 -1,313 -505 -506 -597 -13.96%
NP 4,239 1,466 30 51 1,104 13,297 -8,400 -
-
NP to SH 4,157 1,411 -56 -234 1,039 13,328 -8,127 -
-
Tax Rate 5.40% 15.26% 95.48% 96.26% 31.39% 3.67% - -
Total Cost 57,043 38,943 34,071 49,555 53,658 30,863 48,582 2.70%
-
Net Worth 23,642 19,261 17,941 17,916 17,861 11,244 -7,794 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 34 - - -
Div Payout % - - - - 3.33% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 23,642 19,261 17,941 17,916 17,861 11,244 -7,794 -
NOSH 82,580 82,525 83,488 83,333 81,707 55,148 27,687 19.95%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.92% 3.63% 0.09% 0.10% 2.02% 30.11% -20.90% -
ROE 17.58% 7.33% -0.31% -1.31% 5.82% 118.53% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 74.21 48.97 40.85 59.53 67.02 80.07 145.13 -10.56%
EPS 5.03 1.71 -0.07 -0.28 1.27 24.17 -29.35 -
DPS 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
NAPS 0.2863 0.2334 0.2149 0.215 0.2186 0.2039 -0.2815 -
Adjusted Per Share Value based on latest NOSH - 83,333
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 42.28 27.88 23.52 34.22 37.78 30.46 27.72 7.28%
EPS 2.87 0.97 -0.04 -0.16 0.72 9.19 -5.61 -
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.1631 0.1329 0.1238 0.1236 0.1232 0.0776 -0.0538 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.16 0.10 0.11 0.14 0.16 0.35 0.19 -
P/RPS 0.22 0.20 0.27 0.24 0.24 0.44 0.13 9.15%
P/EPS 3.18 5.85 -164.00 -49.86 12.58 1.45 -0.65 -
EY 31.46 17.10 -0.61 -2.01 7.95 69.05 -154.49 -
DY 0.00 0.00 0.00 0.00 0.26 0.00 0.00 -
P/NAPS 0.56 0.43 0.51 0.65 0.73 1.72 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 26/08/10 27/08/09 29/08/08 30/08/07 30/08/06 -
Price 0.19 0.09 0.10 0.12 0.18 0.25 0.27 -
P/RPS 0.26 0.18 0.24 0.20 0.27 0.31 0.19 5.36%
P/EPS 3.77 5.26 -149.09 -42.74 14.16 1.03 -0.92 -
EY 26.49 19.00 -0.67 -2.34 7.06 96.67 -108.71 -
DY 0.00 0.00 0.00 0.00 0.24 0.00 0.00 -
P/NAPS 0.66 0.39 0.47 0.56 0.82 1.23 0.00 -

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