[FIHB] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 7.33%
YoY- -36.53%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 153,954 175,245 112,162 69,316 58,498 80,872 44,880 20.86%
PBT 10,196 9,061 7,608 3,620 3,698 5,850 2,688 22.74%
Tax -2,811 -3,787 -1,914 -1,503 -439 -442 -82 72.19%
NP 7,385 5,274 5,694 2,117 3,259 5,408 2,606 17.36%
-
NP to SH 5,045 3,487 5,496 1,963 3,093 5,295 2,572 10.91%
-
Tax Rate 27.57% 41.79% 25.16% 41.52% 11.87% 7.56% 3.05% -
Total Cost 146,569 169,971 106,468 67,199 55,239 75,464 42,274 21.06%
-
Net Worth 96,345 105,178 48,829 40,210 31,482 28,539 22,787 24.81%
Dividend
30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - 826 - - - - -
Div Payout % - - 15.03% - - - - -
Equity
30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 96,345 105,178 48,829 40,210 31,482 28,539 22,787 24.81%
NOSH 109,000 109,000 84,015 82,959 82,804 82,771 82,413 4.39%
Ratio Analysis
30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.80% 3.01% 5.08% 3.05% 5.57% 6.69% 5.81% -
ROE 5.24% 3.32% 11.26% 4.88% 9.82% 18.55% 11.29% -
Per Share
30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 147.76 154.47 133.50 83.55 70.65 97.70 54.46 16.58%
EPS 4.84 3.07 6.54 2.37 3.74 6.40 3.12 6.98%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.9247 0.9271 0.5812 0.4847 0.3802 0.3448 0.2765 20.39%
Adjusted Per Share Value based on latest NOSH - 82,959
30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 106.20 120.89 77.37 47.82 40.35 55.79 30.96 20.86%
EPS 3.48 2.41 3.79 1.35 2.13 3.65 1.77 10.95%
DPS 0.00 0.00 0.57 0.00 0.00 0.00 0.00 -
NAPS 0.6646 0.7256 0.3369 0.2774 0.2172 0.1969 0.1572 24.81%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 29/09/17 30/09/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.36 0.675 0.70 0.40 0.285 0.205 0.16 -
P/RPS 0.24 0.44 0.52 0.48 0.40 0.21 0.29 -2.86%
P/EPS 7.43 21.96 10.70 16.90 7.63 3.20 5.13 5.86%
EY 13.45 4.55 9.35 5.92 13.11 31.21 19.51 -5.55%
DY 0.00 0.00 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.73 1.20 0.83 0.75 0.59 0.58 -5.91%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 29/11/18 29/11/17 29/11/16 27/05/15 30/05/14 30/05/13 29/05/12 -
Price 0.315 0.655 0.72 0.38 0.365 0.31 0.14 -
P/RPS 0.21 0.42 0.54 0.45 0.52 0.32 0.26 -3.23%
P/EPS 6.51 21.31 11.01 16.06 9.77 4.85 4.49 5.87%
EY 15.37 4.69 9.09 6.23 10.23 20.64 22.29 -5.55%
DY 0.00 0.00 1.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.71 1.24 0.78 0.96 0.90 0.51 -6.04%

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