[FIHB] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 38.13%
YoY- 286.65%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 40,072 36,374 52,879 52,810 45,069 48,434 38,419 0.70%
PBT 809 1,152 2,926 23,159 -11,802 -6,620 -6,640 -
Tax -264 -644 -1,500 -976 -278 1,707 -110 15.70%
NP 545 508 1,426 22,183 -12,080 -4,913 -6,750 -
-
NP to SH 489 400 1,164 22,157 -11,871 -4,876 -6,750 -
-
Tax Rate 32.63% 55.90% 51.26% 4.21% - - - -
Total Cost 39,527 35,866 51,453 30,627 57,149 53,347 45,169 -2.19%
-
Net Worth 19,841 19,369 18,979 14,880 -18,037 -3,800 1,297 57.52%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - 34 - - - -
Div Payout % - - - 0.16% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 19,841 19,369 18,979 14,880 -18,037 -3,800 1,297 57.52%
NOSH 82,605 82,738 82,881 69,210 27,686 27,679 27,667 19.98%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 1.36% 1.40% 2.70% 42.01% -26.80% -10.14% -17.57% -
ROE 2.46% 2.07% 6.13% 148.90% 0.00% 0.00% -520.20% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 48.51 43.96 63.80 76.30 162.78 174.98 138.86 -16.07%
EPS 0.59 0.48 1.40 32.01 -42.88 -17.62 -24.40 -
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 0.2402 0.2341 0.229 0.215 -0.6515 -0.1373 0.0469 31.27%
Adjusted Per Share Value based on latest NOSH - 69,210
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 27.64 25.09 36.48 36.43 31.09 33.41 26.50 0.70%
EPS 0.34 0.28 0.80 15.28 -8.19 -3.36 -4.66 -
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.1369 0.1336 0.1309 0.1027 -0.1244 -0.0262 0.009 57.37%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.10 0.10 0.17 0.31 0.30 0.15 0.30 -
P/RPS 0.21 0.23 0.27 0.41 0.18 0.09 0.22 -0.77%
P/EPS 16.89 20.68 12.10 0.97 -0.70 -0.85 -1.23 -
EY 5.92 4.83 8.26 103.27 -142.92 -117.44 -81.32 -
DY 0.00 0.00 0.00 0.16 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.74 1.44 0.00 0.00 6.40 -36.47%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 -
Price 0.10 0.17 0.14 0.18 0.28 0.19 0.34 -
P/RPS 0.21 0.39 0.22 0.24 0.17 0.11 0.24 -2.19%
P/EPS 16.89 35.16 9.97 0.56 -0.65 -1.08 -1.39 -
EY 5.92 2.84 10.03 177.86 -153.13 -92.71 -71.76 -
DY 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
P/NAPS 0.42 0.73 0.61 0.84 0.00 0.00 7.25 -37.78%

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