[FIHB] YoY TTM Result on 30-Sep-2021 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -37.68%
YoY- -15.68%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 106,440 146,336 109,784 94,796 198,851 153,954 175,245 -7.97%
PBT 15,965 18,783 6,622 5,673 11,359 10,196 9,061 9.89%
Tax -3,231 -2,373 -3,217 -1,428 -3,689 -2,811 -3,787 -2.61%
NP 12,734 16,410 3,405 4,245 7,670 7,385 5,274 15.81%
-
NP to SH 12,417 16,396 3,409 4,043 7,765 5,045 3,487 23.56%
-
Tax Rate 20.24% 12.63% 48.58% 25.17% 32.48% 27.57% 41.79% -
Total Cost 93,706 129,926 106,379 90,551 191,181 146,569 169,971 -9.44%
-
Net Worth 139,004 131,409 107,331 107,897 101,259 96,345 105,178 4.75%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 139,004 131,409 107,331 107,897 101,259 96,345 105,178 4.75%
NOSH 144,959 140,459 136,155 116,112 109,000 109,000 109,000 4.86%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 11.96% 11.21% 3.10% 4.48% 3.86% 4.80% 3.01% -
ROE 8.93% 12.48% 3.18% 3.75% 7.67% 5.24% 3.32% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 75.40 104.27 90.41 82.89 187.11 147.76 154.47 -11.26%
EPS 8.80 11.68 2.81 3.54 7.31 4.84 3.07 19.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9847 0.9363 0.8839 0.9435 0.9528 0.9247 0.9271 1.00%
Adjusted Per Share Value based on latest NOSH - 136,155
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 73.43 100.95 75.73 65.39 137.18 106.20 120.89 -7.96%
EPS 8.57 11.31 2.35 2.79 5.36 3.48 2.41 23.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9589 0.9065 0.7404 0.7443 0.6985 0.6646 0.7256 4.75%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.53 0.525 0.625 0.385 0.39 0.36 0.675 -
P/RPS 0.70 0.50 0.69 0.46 0.21 0.24 0.44 8.04%
P/EPS 6.03 4.49 22.26 10.89 5.34 7.43 21.96 -19.37%
EY 16.60 22.25 4.49 9.18 18.73 13.45 4.55 24.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.71 0.41 0.41 0.39 0.73 -4.89%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 24/11/22 26/11/21 25/11/20 26/11/19 29/11/18 29/11/17 -
Price 0.52 0.53 0.615 0.445 0.365 0.315 0.655 -
P/RPS 0.69 0.51 0.68 0.54 0.20 0.21 0.42 8.62%
P/EPS 5.91 4.54 21.91 12.59 5.00 6.51 21.31 -19.23%
EY 16.92 22.04 4.56 7.94 20.02 15.37 4.69 23.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.70 0.47 0.38 0.34 0.71 -4.75%

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