[FIHB] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 6.04%
YoY- 35.07%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 116,591 80,260 54,687 72,536 61,282 40,409 34,101 20.78%
PBT 6,291 4,039 3,592 6,135 4,481 1,730 663 41.29%
Tax -1,370 -1,426 -1,059 -352 -242 -264 -633 12.59%
NP 4,921 2,613 2,533 5,783 4,239 1,466 30 118.90%
-
NP to SH 4,572 2,425 2,463 5,615 4,157 1,411 -56 -
-
Tax Rate 21.78% 35.31% 29.48% 5.74% 5.40% 15.26% 95.48% -
Total Cost 111,670 77,647 52,154 66,753 57,043 38,943 34,071 20.00%
-
Net Worth 82,904 41,134 32,118 29,590 23,642 19,261 17,941 26.50%
Dividend
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 82,904 41,134 32,118 29,590 23,642 19,261 17,941 26.50%
NOSH 85,424 82,882 83,272 82,424 82,580 82,525 83,488 0.35%
Ratio Analysis
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.22% 3.26% 4.63% 7.97% 6.92% 3.63% 0.09% -
ROE 5.51% 5.90% 7.67% 18.98% 17.58% 7.33% -0.31% -
Per Share
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 136.48 96.84 65.67 88.00 74.21 48.97 40.85 20.35%
EPS 5.35 2.93 2.96 6.81 5.03 1.71 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9705 0.4963 0.3857 0.359 0.2863 0.2334 0.2149 26.06%
Adjusted Per Share Value based on latest NOSH - 82,424
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 80.43 55.37 37.73 50.04 42.28 27.88 23.52 20.78%
EPS 3.15 1.67 1.70 3.87 2.87 0.97 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5719 0.2838 0.2216 0.2041 0.1631 0.1329 0.1238 26.50%
Price Multiplier on Financial Quarter End Date
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/12/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.66 0.38 0.40 0.275 0.16 0.10 0.11 -
P/RPS 0.48 0.39 0.61 0.31 0.22 0.20 0.27 9.24%
P/EPS 12.33 12.99 13.52 4.04 3.18 5.85 -164.00 -
EY 8.11 7.70 7.39 24.77 31.46 17.10 -0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.77 1.04 0.77 0.56 0.43 0.51 4.51%
Price Multiplier on Announcement Date
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/02/17 28/08/15 29/08/14 28/08/13 30/08/12 26/08/11 26/08/10 -
Price 0.625 0.44 0.355 0.285 0.19 0.09 0.10 -
P/RPS 0.46 0.45 0.54 0.32 0.26 0.18 0.24 10.51%
P/EPS 11.68 15.04 12.00 4.18 3.77 5.26 -149.09 -
EY 8.56 6.65 8.33 23.90 26.49 19.00 -0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.89 0.92 0.79 0.66 0.39 0.47 4.85%

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