[FIHB] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -20.37%
YoY- -56.14%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 183,254 116,591 80,260 54,687 72,536 61,282 40,409 26.14%
PBT 10,817 6,291 4,039 3,592 6,135 4,481 1,730 32.52%
Tax -5,010 -1,370 -1,426 -1,059 -352 -242 -264 57.16%
NP 5,807 4,921 2,613 2,533 5,783 4,239 1,466 23.54%
-
NP to SH 3,286 4,572 2,425 2,463 5,615 4,157 1,411 13.86%
-
Tax Rate 46.32% 21.78% 35.31% 29.48% 5.74% 5.40% 15.26% -
Total Cost 177,447 111,670 77,647 52,154 66,753 57,043 38,943 26.23%
-
Net Worth 103,304 82,904 41,134 32,118 29,590 23,642 19,261 29.43%
Dividend
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 103,304 82,904 41,134 32,118 29,590 23,642 19,261 29.43%
NOSH 109,000 85,424 82,882 83,272 82,424 82,580 82,525 4.36%
Ratio Analysis
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.17% 4.22% 3.26% 4.63% 7.97% 6.92% 3.63% -
ROE 3.18% 5.51% 5.90% 7.67% 18.98% 17.58% 7.33% -
Per Share
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 168.89 136.48 96.84 65.67 88.00 74.21 48.97 20.94%
EPS 3.03 5.35 2.93 2.96 6.81 5.03 1.71 9.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9521 0.9705 0.4963 0.3857 0.359 0.2863 0.2334 24.10%
Adjusted Per Share Value based on latest NOSH - 83,272
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 126.42 80.43 55.37 37.73 50.04 42.28 27.88 26.14%
EPS 2.27 3.15 1.67 1.70 3.87 2.87 0.97 13.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7126 0.5719 0.2838 0.2216 0.2041 0.1631 0.1329 29.43%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/12/17 30/12/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.545 0.66 0.38 0.40 0.275 0.16 0.10 -
P/RPS 0.32 0.48 0.39 0.61 0.31 0.22 0.20 7.48%
P/EPS 18.00 12.33 12.99 13.52 4.04 3.18 5.85 18.84%
EY 5.56 8.11 7.70 7.39 24.77 31.46 17.10 -15.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.68 0.77 1.04 0.77 0.56 0.43 4.42%
Price Multiplier on Announcement Date
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/02/18 28/02/17 28/08/15 29/08/14 28/08/13 30/08/12 26/08/11 -
Price 0.465 0.625 0.44 0.355 0.285 0.19 0.09 -
P/RPS 0.28 0.46 0.45 0.54 0.32 0.26 0.18 7.02%
P/EPS 15.35 11.68 15.04 12.00 4.18 3.77 5.26 17.88%
EY 6.51 8.56 6.65 8.33 23.90 26.49 19.00 -15.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.64 0.89 0.92 0.79 0.66 0.39 3.56%

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