[FIHB] YoY TTM Result on 30-Sep-2016 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -17.82%
YoY- 19.82%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 198,851 153,954 175,245 112,162 69,316 58,498 80,872 14.83%
PBT 11,359 10,196 9,061 7,608 3,620 3,698 5,850 10.74%
Tax -3,689 -2,811 -3,787 -1,914 -1,503 -439 -442 38.57%
NP 7,670 7,385 5,274 5,694 2,117 3,259 5,408 5.51%
-
NP to SH 7,765 5,045 3,487 5,496 1,963 3,093 5,295 6.06%
-
Tax Rate 32.48% 27.57% 41.79% 25.16% 41.52% 11.87% 7.56% -
Total Cost 191,181 146,569 169,971 106,468 67,199 55,239 75,464 15.36%
-
Net Worth 101,259 96,345 105,178 48,829 40,210 31,482 28,539 21.49%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - 826 - - - -
Div Payout % - - - 15.03% - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 101,259 96,345 105,178 48,829 40,210 31,482 28,539 21.49%
NOSH 109,000 109,000 109,000 84,015 82,959 82,804 82,771 4.32%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 3.86% 4.80% 3.01% 5.08% 3.05% 5.57% 6.69% -
ROE 7.67% 5.24% 3.32% 11.26% 4.88% 9.82% 18.55% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 187.11 147.76 154.47 133.50 83.55 70.65 97.70 10.50%
EPS 7.31 4.84 3.07 6.54 2.37 3.74 6.40 2.06%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.9528 0.9247 0.9271 0.5812 0.4847 0.3802 0.3448 16.91%
Adjusted Per Share Value based on latest NOSH - 84,015
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 137.18 106.20 120.89 77.37 47.82 40.35 55.79 14.83%
EPS 5.36 3.48 2.41 3.79 1.35 2.13 3.65 6.08%
DPS 0.00 0.00 0.00 0.57 0.00 0.00 0.00 -
NAPS 0.6985 0.6646 0.7256 0.3369 0.2774 0.2172 0.1969 21.49%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 31/03/15 31/03/14 29/03/13 -
Price 0.39 0.36 0.675 0.70 0.40 0.285 0.205 -
P/RPS 0.21 0.24 0.44 0.52 0.48 0.40 0.21 0.00%
P/EPS 5.34 7.43 21.96 10.70 16.90 7.63 3.20 8.19%
EY 18.73 13.45 4.55 9.35 5.92 13.11 31.21 -7.55%
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.73 1.20 0.83 0.75 0.59 -5.44%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Date 26/11/19 29/11/18 29/11/17 29/11/16 27/05/15 30/05/14 30/05/13 -
Price 0.365 0.315 0.655 0.72 0.38 0.365 0.31 -
P/RPS 0.20 0.21 0.42 0.54 0.45 0.52 0.32 -6.97%
P/EPS 5.00 6.51 21.31 11.01 16.06 9.77 4.85 0.46%
EY 20.02 15.37 4.69 9.09 6.23 10.23 20.64 -0.46%
DY 0.00 0.00 0.00 1.39 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.71 1.24 0.78 0.96 0.90 -12.41%

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