[FIHB] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 89.15%
YoY- 178.17%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 171,373 174,419 132,727 91,998 57,736 64,634 69,324 14.93%
PBT 10,233 9,048 8,809 7,165 3,128 4,796 5,055 11.45%
Tax -2,533 -4,263 -2,496 -2,489 -1,336 -252 -111 61.78%
NP 7,700 4,785 6,313 4,676 1,792 4,544 4,944 7.05%
-
NP to SH 7,146 2,375 5,061 4,587 1,649 4,461 4,778 6.38%
-
Tax Rate 24.75% 47.12% 28.33% 34.74% 42.71% 5.25% 2.20% -
Total Cost 163,673 169,634 126,414 87,322 55,944 60,090 64,380 15.43%
-
Net Worth 98,664 103,138 79,691 43,301 31,347 30,642 25,804 22.91%
Dividend
31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 98,664 103,138 79,691 43,301 31,347 30,642 25,804 22.91%
NOSH 109,000 109,000 86,800 82,747 80,833 82,818 82,600 4.35%
Ratio Analysis
31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.49% 2.74% 4.76% 5.08% 3.10% 7.03% 7.13% -
ROE 7.24% 2.30% 6.35% 10.59% 5.26% 14.56% 18.52% -
Per Share
31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 162.66 161.28 152.91 111.18 71.43 78.04 83.93 10.71%
EPS 6.78 2.20 5.83 5.54 2.04 5.39 5.78 2.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9365 0.9537 0.9181 0.5233 0.3878 0.37 0.3124 18.39%
Adjusted Per Share Value based on latest NOSH - 82,747
31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 118.22 120.32 91.56 63.46 39.83 44.59 47.82 14.93%
EPS 4.93 1.64 3.49 3.16 1.14 3.08 3.30 6.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6806 0.7115 0.5498 0.2987 0.2162 0.2114 0.178 22.91%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/03/19 30/03/18 31/03/17 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.50 0.44 0.775 0.43 0.365 0.28 0.17 -
P/RPS 0.31 0.27 0.51 0.39 0.51 0.36 0.20 6.97%
P/EPS 7.37 20.04 13.29 7.76 17.89 5.20 2.94 15.18%
EY 13.57 4.99 7.52 12.89 5.59 19.24 34.03 -13.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.46 0.84 0.82 0.94 0.76 0.54 -0.28%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/05/19 30/05/18 29/05/17 30/11/15 27/11/14 27/11/13 29/11/12 -
Price 0.43 0.38 0.775 0.645 0.36 0.27 0.15 -
P/RPS 0.26 0.24 0.51 0.58 0.50 0.35 0.18 5.81%
P/EPS 6.34 17.30 13.29 11.64 17.65 5.01 2.59 14.76%
EY 15.77 5.78 7.52 8.59 5.67 19.95 38.56 -12.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.84 1.23 0.93 0.73 0.48 -0.65%

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