[FIHB] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -118.0%
YoY- -115.13%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 80,872 44,880 43,033 35,464 48,491 56,556 44,063 10.64%
PBT 5,850 2,688 2,190 663 2,181 1,339 11,802 -11.02%
Tax -442 -82 -264 -624 -1,442 -1,086 -118 24.59%
NP 5,408 2,606 1,926 39 739 253 11,684 -12.03%
-
NP to SH 5,295 2,572 1,869 -72 476 147 12,005 -12.74%
-
Tax Rate 7.56% 3.05% 12.05% 94.12% 66.12% 81.11% 1.00% -
Total Cost 75,464 42,274 41,107 35,425 47,752 56,303 32,379 15.13%
-
Net Worth 28,539 22,787 19,992 18,129 18,115 16,623 5,815 30.32%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - 34 - -
Div Payout % - - - - - 23.54% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 28,539 22,787 19,992 18,129 18,115 16,623 5,815 30.32%
NOSH 82,771 82,413 82,173 82,708 82,643 77,500 27,681 20.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.69% 5.81% 4.48% 0.11% 1.52% 0.45% 26.52% -
ROE 18.55% 11.29% 9.35% -0.40% 2.63% 0.88% 206.42% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 97.70 54.46 52.37 42.88 58.67 72.98 159.18 -7.80%
EPS 6.40 3.12 2.27 -0.09 0.58 0.19 43.37 -27.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
NAPS 0.3448 0.2765 0.2433 0.2192 0.2192 0.2145 0.2101 8.59%
Adjusted Per Share Value based on latest NOSH - 82,708
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 55.79 30.96 29.69 24.46 33.45 39.02 30.40 10.63%
EPS 3.65 1.77 1.29 -0.05 0.33 0.10 8.28 -12.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.1969 0.1572 0.1379 0.1251 0.125 0.1147 0.0401 30.34%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.205 0.16 0.12 0.11 0.15 0.19 0.30 -
P/RPS 0.21 0.29 0.23 0.26 0.26 0.26 0.19 1.68%
P/EPS 3.20 5.13 5.28 -126.36 26.04 100.17 0.69 29.10%
EY 31.21 19.51 18.95 -0.79 3.84 1.00 144.56 -22.52%
DY 0.00 0.00 0.00 0.00 0.00 0.24 0.00 -
P/NAPS 0.59 0.58 0.49 0.50 0.68 0.89 1.43 -13.70%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 29/05/12 27/05/11 27/05/10 28/05/09 30/05/08 31/05/07 -
Price 0.31 0.14 0.105 0.12 0.20 0.22 0.31 -
P/RPS 0.32 0.26 0.20 0.28 0.34 0.30 0.19 9.06%
P/EPS 4.85 4.49 4.62 -137.85 34.72 115.99 0.71 37.70%
EY 20.64 22.29 21.66 -0.73 2.88 0.86 139.90 -27.28%
DY 0.00 0.00 0.00 0.00 0.00 0.20 0.00 -
P/NAPS 0.90 0.51 0.43 0.55 0.91 1.03 1.48 -7.94%

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