[FIHB] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 12.66%
YoY- 37.61%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 69,316 58,498 80,872 44,880 43,033 35,464 48,491 6.13%
PBT 3,620 3,698 5,850 2,688 2,190 663 2,181 8.80%
Tax -1,503 -439 -442 -82 -264 -624 -1,442 0.69%
NP 2,117 3,259 5,408 2,606 1,926 39 739 19.16%
-
NP to SH 1,963 3,093 5,295 2,572 1,869 -72 476 26.62%
-
Tax Rate 41.52% 11.87% 7.56% 3.05% 12.05% 94.12% 66.12% -
Total Cost 67,199 55,239 75,464 42,274 41,107 35,425 47,752 5.85%
-
Net Worth 40,210 31,482 28,539 22,787 19,992 18,129 18,115 14.20%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 40,210 31,482 28,539 22,787 19,992 18,129 18,115 14.20%
NOSH 82,959 82,804 82,771 82,413 82,173 82,708 82,643 0.06%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.05% 5.57% 6.69% 5.81% 4.48% 0.11% 1.52% -
ROE 4.88% 9.82% 18.55% 11.29% 9.35% -0.40% 2.63% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 83.55 70.65 97.70 54.46 52.37 42.88 58.67 6.06%
EPS 2.37 3.74 6.40 3.12 2.27 -0.09 0.58 26.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4847 0.3802 0.3448 0.2765 0.2433 0.2192 0.2192 14.13%
Adjusted Per Share Value based on latest NOSH - 82,413
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 50.35 42.49 58.75 32.60 31.26 25.76 35.22 6.13%
EPS 1.43 2.25 3.85 1.87 1.36 -0.05 0.35 26.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2921 0.2287 0.2073 0.1655 0.1452 0.1317 0.1316 14.20%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.40 0.285 0.205 0.16 0.12 0.11 0.15 -
P/RPS 0.48 0.40 0.21 0.29 0.23 0.26 0.26 10.75%
P/EPS 16.90 7.63 3.20 5.13 5.28 -126.36 26.04 -6.94%
EY 5.92 13.11 31.21 19.51 18.95 -0.79 3.84 7.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.75 0.59 0.58 0.49 0.50 0.68 3.37%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 30/05/14 30/05/13 29/05/12 27/05/11 27/05/10 28/05/09 -
Price 0.38 0.365 0.31 0.14 0.105 0.12 0.20 -
P/RPS 0.45 0.52 0.32 0.26 0.20 0.28 0.34 4.78%
P/EPS 16.06 9.77 4.85 4.49 4.62 -137.85 34.72 -12.05%
EY 6.23 10.23 20.64 22.29 21.66 -0.73 2.88 13.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.96 0.90 0.51 0.43 0.55 0.91 -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