[FIHB] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -33.05%
YoY- -63.04%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 174,419 132,727 91,998 57,736 64,634 69,324 43,707 23.71%
PBT 9,048 8,809 7,165 3,128 4,796 5,055 3,336 16.57%
Tax -4,263 -2,496 -2,489 -1,336 -252 -111 -512 38.52%
NP 4,785 6,313 4,676 1,792 4,544 4,944 2,824 8.44%
-
NP to SH 2,375 5,061 4,587 1,649 4,461 4,778 2,782 -2.40%
-
Tax Rate 47.12% 28.33% 34.74% 42.71% 5.25% 2.20% 15.35% -
Total Cost 169,634 126,414 87,322 55,944 60,090 64,380 40,883 24.45%
-
Net Worth 103,138 79,691 43,301 31,347 30,642 25,804 20,702 28.00%
Dividend
31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 103,138 79,691 43,301 31,347 30,642 25,804 20,702 28.00%
NOSH 109,000 86,800 82,747 80,833 82,818 82,600 82,514 4.37%
Ratio Analysis
31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.74% 4.76% 5.08% 3.10% 7.03% 7.13% 6.46% -
ROE 2.30% 6.35% 10.59% 5.26% 14.56% 18.52% 13.44% -
Per Share
31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 161.28 152.91 111.18 71.43 78.04 83.93 52.97 18.67%
EPS 2.20 5.83 5.54 2.04 5.39 5.78 3.37 -6.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9537 0.9181 0.5233 0.3878 0.37 0.3124 0.2509 22.78%
Adjusted Per Share Value based on latest NOSH - 80,833
31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 120.32 91.56 63.46 39.83 44.59 47.82 30.15 23.71%
EPS 1.64 3.49 3.16 1.14 3.08 3.30 1.92 -2.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7115 0.5498 0.2987 0.2162 0.2114 0.178 0.1428 28.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/03/18 31/03/17 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.44 0.775 0.43 0.365 0.28 0.17 0.065 -
P/RPS 0.27 0.51 0.39 0.51 0.36 0.20 0.12 13.27%
P/EPS 20.04 13.29 7.76 17.89 5.20 2.94 1.93 43.30%
EY 4.99 7.52 12.89 5.59 19.24 34.03 51.87 -30.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.84 0.82 0.94 0.76 0.54 0.26 9.16%
Price Multiplier on Announcement Date
31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/05/18 29/05/17 30/11/15 27/11/14 27/11/13 29/11/12 30/11/11 -
Price 0.38 0.775 0.645 0.36 0.27 0.15 0.14 -
P/RPS 0.24 0.51 0.58 0.50 0.35 0.18 0.26 -1.22%
P/EPS 17.30 13.29 11.64 17.65 5.01 2.59 4.15 24.54%
EY 5.78 7.52 8.59 5.67 19.95 38.56 24.08 -19.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.84 1.23 0.93 0.73 0.48 0.56 -5.04%

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