Highlights

[FIHB] YoY TTM Result on 2020-06-30 [#4]

Stock [FIHB]: FEDERAL FURNITURE HOLDINGS M BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     -37.53%    YoY -     -42.63%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 CAGR
Revenue 116,213 206,497 149,408 156,974 66,827 55,363 79,210 5.24%
  YoY % -43.72% 38.21% -4.82% 134.90% 20.71% -30.11% -
  Horiz. % 146.72% 260.70% 188.62% 198.17% 84.37% 69.89% 100.00%
PBT 6,701 11,819 9,720 8,442 3,206 4,430 4,912 4.23%
  YoY % -43.30% 21.59% 15.14% 163.32% -27.63% -9.81% -
  Horiz. % 136.42% 240.61% 197.88% 171.86% 65.27% 90.19% 100.00%
Tax -1,719 -3,939 -2,672 -3,404 -1,238 -439 -442 19.85%
  YoY % 56.36% -47.42% 21.50% -174.96% -182.00% 0.68% -
  Horiz. % 388.91% 891.18% 604.52% 770.14% 280.09% 99.32% 100.00%
NP 4,982 7,880 7,048 5,038 1,968 3,991 4,470 1.46%
  YoY % -36.78% 11.80% 39.90% 156.00% -50.69% -10.72% -
  Horiz. % 111.45% 176.29% 157.67% 112.71% 44.03% 89.28% 100.00%
NP to SH 4,689 8,173 3,824 3,993 1,829 3,937 4,250 1.32%
  YoY % -42.63% 113.73% -4.23% 118.32% -53.54% -7.36% -
  Horiz. % 110.33% 192.31% 89.98% 93.95% 43.04% 92.64% 100.00%
Tax Rate 25.65 % 33.33 % 27.49 % 40.32 % 38.62 % 9.91 % 9.00 % 14.98%
  YoY % -23.04% 21.24% -31.82% 4.40% 289.71% 10.11% -
  Horiz. % 285.00% 370.33% 305.44% 448.00% 429.11% 110.11% 100.00%
Total Cost 111,231 198,617 142,360 151,936 64,859 51,372 74,740 5.44%
  YoY % -44.00% 39.52% -6.30% 134.26% 26.25% -31.27% -
  Horiz. % 148.82% 265.74% 190.47% 203.29% 86.78% 68.73% 100.00%
Net Worth 104,439 99,692 97,333 78,143 39,146 31,183 26,745 19.91%
  YoY % 4.76% 2.42% 24.56% 99.62% 25.54% 16.59% -
  Horiz. % 390.50% 372.75% 363.93% 292.18% 146.37% 116.59% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/20 30/06/19 30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 104,439 99,692 97,333 78,143 39,146 31,183 26,745 19.91%
  YoY % 4.76% 2.42% 24.56% 99.62% 25.54% 16.59% -
  Horiz. % 390.50% 372.75% 363.93% 292.18% 146.37% 116.59% 100.00%
NOSH 107,084 105,584 107,160 83,469 82,638 83,000 82,368 3.56%
  YoY % 1.42% -1.47% 28.38% 1.00% -0.44% 0.77% -
  Horiz. % 130.01% 128.19% 130.10% 101.34% 100.33% 100.77% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.29 % 3.82 % 4.72 % 3.21 % 2.94 % 7.21 % 5.64 % -3.58%
  YoY % 12.30% -19.07% 47.04% 9.18% -59.22% 27.84% -
  Horiz. % 76.06% 67.73% 83.69% 56.91% 52.13% 127.84% 100.00%
ROE 4.49 % 8.20 % 3.93 % 5.11 % 4.67 % 12.63 % 15.89 % -15.51%
  YoY % -45.24% 108.65% -23.09% 9.42% -63.02% -20.52% -
  Horiz. % 28.26% 51.60% 24.73% 32.16% 29.39% 79.48% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 CAGR
RPS 108.52 195.58 139.42 188.06 80.87 66.70 96.17 1.62%
  YoY % -44.51% 40.28% -25.86% 132.55% 21.24% -30.64% -
  Horiz. % 112.84% 203.37% 144.97% 195.55% 84.09% 69.36% 100.00%
EPS 4.38 7.74 3.57 4.78 2.21 4.74 5.16 -2.16%
  YoY % -43.41% 116.81% -25.31% 116.29% -53.38% -8.14% -
  Horiz. % 84.88% 150.00% 69.19% 92.64% 42.83% 91.86% 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 0.9753 0.9442 0.9083 0.9362 0.4737 0.3757 0.3247 15.79%
  YoY % 3.29% 3.95% -2.98% 97.64% 26.08% 15.71% -
  Horiz. % 300.37% 290.79% 279.74% 288.33% 145.89% 115.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 116,112
30/06/20 30/06/19 30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 CAGR
RPS 100.09 177.84 128.68 135.19 57.55 47.68 68.22 5.24%
  YoY % -43.72% 38.20% -4.82% 134.91% 20.70% -30.11% -
  Horiz. % 146.72% 260.69% 188.63% 198.17% 84.36% 69.89% 100.00%
EPS 4.04 7.04 3.29 3.44 1.58 3.39 3.66 1.33%
  YoY % -42.61% 113.98% -4.36% 117.72% -53.39% -7.38% -
  Horiz. % 110.38% 192.35% 89.89% 93.99% 43.17% 92.62% 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 0.8995 0.8586 0.8383 0.6730 0.3371 0.2686 0.2303 19.92%
  YoY % 4.76% 2.42% 24.56% 99.64% 25.50% 16.63% -
  Horiz. % 390.58% 372.82% 364.00% 292.23% 146.37% 116.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 31/12/14 31/12/13 31/12/12 -
Price 0.4450 0.3750 0.3600 0.7350 0.3000 0.2900 0.1900 -
P/RPS 0.41 0.19 0.26 0.39 0.37 0.43 0.20 10.04%
  YoY % 115.79% -26.92% -33.33% 5.41% -13.95% 115.00% -
  Horiz. % 205.00% 95.00% 130.00% 195.00% 185.00% 215.00% 100.00%
P/EPS 10.16 4.84 10.09 15.36 13.55 6.11 3.68 14.50%
  YoY % 109.92% -52.03% -34.31% 13.36% 121.77% 66.03% -
  Horiz. % 276.09% 131.52% 274.18% 417.39% 368.21% 166.03% 100.00%
EY 9.84 20.64 9.91 6.51 7.38 16.36 27.16 -12.66%
  YoY % -52.33% 108.27% 52.23% -11.79% -54.89% -39.76% -
  Horiz. % 36.23% 75.99% 36.49% 23.97% 27.17% 60.24% 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 0.46 0.40 0.40 0.79 0.63 0.77 0.59 -3.26%
  YoY % 15.00% 0.00% -49.37% 25.40% -18.18% 30.51% -
  Horiz. % 77.97% 67.80% 67.80% 133.90% 106.78% 130.51% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 CAGR
Date 27/08/20 29/08/19 30/08/18 29/08/17 27/02/15 28/02/14 27/02/13 -
Price 0.4250 0.3900 0.3850 0.6300 0.4400 0.2800 0.1950 -
P/RPS 0.39 0.20 0.28 0.33 0.54 0.42 0.20 9.31%
  YoY % 95.00% -28.57% -15.15% -38.89% 28.57% 110.00% -
  Horiz. % 195.00% 100.00% 140.00% 165.00% 270.00% 210.00% 100.00%
P/EPS 9.71 5.04 10.79 13.17 19.88 5.90 3.78 13.40%
  YoY % 92.66% -53.29% -18.07% -33.75% 236.95% 56.08% -
  Horiz. % 256.88% 133.33% 285.45% 348.41% 525.93% 156.08% 100.00%
EY 10.30 19.85 9.27 7.59 5.03 16.94 26.46 -11.82%
  YoY % -48.11% 114.13% 22.13% 50.89% -70.31% -35.98% -
  Horiz. % 38.93% 75.02% 35.03% 28.68% 19.01% 64.02% 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 0.44 0.41 0.42 0.67 0.93 0.75 0.60 -4.05%
  YoY % 7.32% -2.38% -37.31% -27.96% 24.00% 25.00% -
  Horiz. % 73.33% 68.33% 70.00% 111.67% 155.00% 125.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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