Highlights

[FIHB] YoY Quarter Result on 2012-12-31 [#4]

Stock [FIHB]: FEDERAL FURNITURE HOLDINGS M BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -54.53%    YoY -     -35.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 48,710 23,111 14,020 23,291 13,405 14,603 7,414 28.53%
  YoY % 110.77% 64.84% -39.81% 73.75% -8.20% 96.97% -
  Horiz. % 657.00% 311.72% 189.10% 314.15% 180.81% 196.97% 100.00%
PBT 1,066 896 818 1,184 1,327 2,263 1,560 -4.95%
  YoY % 18.97% 9.54% -30.91% -10.78% -41.36% 45.06% -
  Horiz. % 68.33% 57.44% 52.44% 75.90% 85.06% 145.06% 100.00%
Tax -1,278 -251 -349 -162 169 -261 -205 27.63%
  YoY % -409.16% 28.08% -115.43% -195.86% 164.75% -27.32% -
  Horiz. % 623.41% 122.44% 170.24% 79.02% -82.44% 127.32% 100.00%
NP -212 645 469 1,022 1,496 2,002 1,355 -
  YoY % -132.87% 37.53% -54.11% -31.68% -25.27% 47.75% -
  Horiz. % -15.65% 47.60% 34.61% 75.42% 110.41% 147.75% 100.00%
NP to SH -11 595 415 939 1,467 1,966 1,299 -
  YoY % -101.85% 43.37% -55.80% -35.99% -25.38% 51.35% -
  Horiz. % -0.85% 45.80% 31.95% 72.29% 112.93% 151.35% 100.00%
Tax Rate 119.89 % 28.01 % 42.67 % 13.68 % -12.74 % 11.53 % 13.14 % 34.28%
  YoY % 328.03% -34.36% 211.92% 207.38% -210.49% -12.25% -
  Horiz. % 912.40% 213.17% 324.73% 104.11% -96.96% 87.75% 100.00%
Total Cost 48,922 22,466 13,551 22,269 11,909 12,601 6,059 32.11%
  YoY % 117.76% 65.79% -39.15% 86.99% -5.49% 107.97% -
  Horiz. % 807.43% 370.79% 223.65% 367.54% 196.55% 207.97% 100.00%
Net Worth 78,143 39,146 31,183 26,745 22,295 19,841 19,369 20.44%
  YoY % 99.62% 25.54% 16.59% 19.96% 12.36% 2.44% -
  Horiz. % 403.44% 202.10% 160.99% 138.08% 115.11% 102.44% 100.00%
Dividend
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 78,143 39,146 31,183 26,745 22,295 19,841 19,369 20.44%
  YoY % 99.62% 25.54% 16.59% 19.96% 12.36% 2.44% -
  Horiz. % 403.44% 202.10% 160.99% 138.08% 115.11% 102.44% 100.00%
NOSH 83,469 82,638 83,000 82,368 82,881 82,605 82,738 0.12%
  YoY % 1.00% -0.44% 0.77% -0.62% 0.33% -0.16% -
  Horiz. % 100.88% 99.88% 100.32% 99.55% 100.17% 99.84% 100.00%
Ratio Analysis
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -0.44 % 2.79 % 3.35 % 4.39 % 11.16 % 13.71 % 18.28 % -
  YoY % -115.77% -16.72% -23.69% -60.66% -18.60% -25.00% -
  Horiz. % -2.41% 15.26% 18.33% 24.02% 61.05% 75.00% 100.00%
ROE -0.01 % 1.52 % 1.33 % 3.51 % 6.58 % 9.91 % 6.71 % -
  YoY % -100.66% 14.29% -62.11% -46.66% -33.60% 47.69% -
  Horiz. % -0.15% 22.65% 19.82% 52.31% 98.06% 147.69% 100.00%
Per Share
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 58.36 27.97 16.89 28.28 16.17 17.68 8.96 28.38%
  YoY % 108.65% 65.60% -40.28% 74.89% -8.54% 97.32% -
  Horiz. % 651.34% 312.17% 188.50% 315.62% 180.47% 197.32% 100.00%
EPS -0.01 0.72 0.50 1.14 1.77 2.38 1.57 -
  YoY % -101.39% 44.00% -56.14% -35.59% -25.63% 51.59% -
  Horiz. % -0.64% 45.86% 31.85% 72.61% 112.74% 151.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9362 0.4737 0.3757 0.3247 0.2690 0.2402 0.2341 20.30%
  YoY % 97.64% 26.08% 15.71% 20.71% 11.99% 2.61% -
  Horiz. % 399.91% 202.35% 160.49% 138.70% 114.91% 102.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 116,112
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 41.95 19.90 12.07 20.06 11.54 12.58 6.39 28.51%
  YoY % 110.80% 64.87% -39.83% 73.83% -8.27% 96.87% -
  Horiz. % 656.49% 311.42% 188.89% 313.93% 180.59% 196.87% 100.00%
EPS -0.01 0.51 0.36 0.81 1.26 1.69 1.12 -
  YoY % -101.96% 41.67% -55.56% -35.71% -25.44% 50.89% -
  Horiz. % -0.89% 45.54% 32.14% 72.32% 112.50% 150.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6730 0.3371 0.2686 0.2303 0.1920 0.1709 0.1668 20.44%
  YoY % 99.64% 25.50% 16.63% 19.95% 12.35% 2.46% -
  Horiz. % 403.48% 202.10% 161.03% 138.07% 115.11% 102.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/17 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.7350 0.3000 0.2900 0.1900 0.1400 0.1000 0.1000 -
P/RPS 1.26 1.07 1.72 0.67 0.87 0.57 1.12 1.58%
  YoY % 17.76% -37.79% 156.72% -22.99% 52.63% -49.11% -
  Horiz. % 112.50% 95.54% 153.57% 59.82% 77.68% 50.89% 100.00%
P/EPS -5,577.26 41.67 58.00 16.67 7.91 4.20 6.37 -
  YoY % -13,484.35% -28.16% 247.93% 110.75% 88.33% -34.07% -
  Horiz. % -87,555.10% 654.16% 910.52% 261.70% 124.18% 65.93% 100.00%
EY -0.02 2.40 1.72 6.00 12.64 23.80 15.70 -
  YoY % -100.83% 39.53% -71.33% -52.53% -46.89% 51.59% -
  Horiz. % -0.13% 15.29% 10.96% 38.22% 80.51% 151.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.79 0.63 0.77 0.59 0.52 0.42 0.43 8.45%
  YoY % 25.40% -18.18% 30.51% 13.46% 23.81% -2.33% -
  Horiz. % 183.72% 146.51% 179.07% 137.21% 120.93% 97.67% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/08/17 27/02/15 28/02/14 27/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.6300 0.4400 0.2800 0.1950 0.1600 0.1000 0.1700 -
P/RPS 1.08 1.57 1.66 0.69 0.99 0.57 1.90 -7.25%
  YoY % -31.21% -5.42% 140.58% -30.30% 73.68% -70.00% -
  Horiz. % 56.84% 82.63% 87.37% 36.32% 52.11% 30.00% 100.00%
P/EPS -4,780.51 61.11 56.00 17.11 9.04 4.20 10.83 -
  YoY % -7,922.79% 9.13% 227.29% 89.27% 115.24% -61.22% -
  Horiz. % -44,141.36% 564.27% 517.08% 157.99% 83.47% 38.78% 100.00%
EY -0.02 1.64 1.79 5.85 11.06 23.80 9.24 -
  YoY % -101.22% -8.38% -69.40% -47.11% -53.53% 157.58% -
  Horiz. % -0.22% 17.75% 19.37% 63.31% 119.70% 257.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.67 0.93 0.75 0.60 0.59 0.42 0.73 -1.14%
  YoY % -27.96% 24.00% 25.00% 1.69% 40.48% -42.47% -
  Horiz. % 91.78% 127.40% 102.74% 82.19% 80.82% 57.53% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS