[FIHB] YoY TTM Result on 31-Dec-2021 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -11.65%
YoY- -14.7%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 97,770 142,671 116,563 77,187 189,183 164,479 183,254 -9.93%
PBT 15,221 19,511 6,131 4,645 11,871 9,703 10,817 5.85%
Tax -2,827 -2,610 -3,126 -1,052 -3,768 -2,406 -5,010 -9.09%
NP 12,394 16,901 3,005 3,593 8,103 7,297 5,807 13.46%
-
NP to SH 12,075 16,880 3,012 3,531 8,023 5,966 3,286 24.21%
-
Tax Rate 18.57% 13.38% 50.99% 22.65% 31.74% 24.80% 46.32% -
Total Cost 85,376 125,770 113,558 73,594 181,080 157,182 177,447 -11.47%
-
Net Worth 139,103 133,262 114,489 109,709 104,891 96,271 103,304 5.08%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 139,103 133,262 114,489 109,709 104,891 96,271 103,304 5.08%
NOSH 144,959 140,459 183,322 116,112 109,000 109,000 109,000 4.86%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 12.68% 11.85% 2.58% 4.65% 4.28% 4.44% 3.17% -
ROE 8.68% 12.67% 2.63% 3.22% 7.65% 6.20% 3.18% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 69.96 101.65 91.02 67.47 177.78 156.79 168.89 -13.65%
EPS 8.64 12.03 2.35 3.09 7.54 5.69 3.03 19.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9954 0.9495 0.894 0.959 0.9857 0.9177 0.9521 0.74%
Adjusted Per Share Value based on latest NOSH - 183,322
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 67.45 98.42 80.41 53.25 130.51 113.47 126.42 -9.93%
EPS 8.33 11.64 2.08 2.44 5.53 4.12 2.27 24.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9596 0.9193 0.7898 0.7568 0.7236 0.6641 0.7126 5.08%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.54 0.52 0.62 0.45 0.32 0.32 0.545 -
P/RPS 0.77 0.51 0.68 0.67 0.18 0.20 0.32 15.75%
P/EPS 6.25 4.32 26.36 14.58 4.24 5.63 18.00 -16.15%
EY 16.00 23.13 3.79 6.86 23.56 17.77 5.56 19.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 0.69 0.47 0.32 0.35 0.57 -0.89%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 28/02/23 24/02/22 25/02/21 27/02/20 27/02/19 28/02/18 -
Price 0.42 0.55 0.595 0.65 0.275 0.37 0.465 -
P/RPS 0.60 0.54 0.65 0.96 0.15 0.24 0.28 13.53%
P/EPS 4.86 4.57 25.30 21.06 3.65 6.51 15.35 -17.43%
EY 20.57 21.87 3.95 4.75 27.42 15.37 6.51 21.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.58 0.67 0.68 0.28 0.40 0.49 -2.53%

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