[FIHB] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 30.33%
YoY- 298.41%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 52,384 79,210 74,558 69,118 45,736 42,509 38,805 22.12%
PBT 5,676 4,912 4,970 2,908 1,924 2,400 1,430 150.48%
Tax 0 -442 -373 -320 0 -82 -334 -
NP 5,676 4,470 4,597 2,588 1,924 2,318 1,096 199.03%
-
NP to SH 6,092 4,250 4,414 2,492 1,912 2,283 1,088 214.99%
-
Tax Rate 0.00% 9.00% 7.51% 11.00% 0.00% 3.42% 23.36% -
Total Cost 46,708 74,740 69,961 66,530 43,812 40,191 37,709 15.32%
-
Net Worth 28,539 26,847 25,858 23,624 22,787 22,250 20,680 23.92%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 28,539 26,847 25,858 23,624 22,787 22,250 20,680 23.92%
NOSH 82,771 82,684 82,774 82,516 82,413 82,717 82,424 0.28%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.84% 5.64% 6.17% 3.74% 4.21% 5.45% 2.82% -
ROE 21.35% 15.83% 17.07% 10.55% 8.39% 10.26% 5.26% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 63.29 95.80 90.07 83.76 55.50 51.39 47.08 21.78%
EPS 7.36 5.14 5.33 3.02 2.32 2.76 1.32 214.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3448 0.3247 0.3124 0.2863 0.2765 0.269 0.2509 23.58%
Adjusted Per Share Value based on latest NOSH - 82,580
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 36.14 54.64 51.43 47.68 31.55 29.32 26.77 22.12%
EPS 4.20 2.93 3.05 1.72 1.32 1.57 0.75 215.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1969 0.1852 0.1784 0.163 0.1572 0.1535 0.1427 23.91%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.205 0.19 0.17 0.16 0.16 0.14 0.065 -
P/RPS 0.32 0.20 0.19 0.19 0.29 0.27 0.14 73.43%
P/EPS 2.79 3.70 3.19 5.30 6.90 5.07 4.92 -31.46%
EY 35.90 27.05 31.37 18.88 14.50 19.71 20.31 46.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.54 0.56 0.58 0.52 0.26 72.59%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 29/11/12 30/08/12 29/05/12 29/02/12 30/11/11 -
Price 0.31 0.195 0.15 0.19 0.14 0.16 0.14 -
P/RPS 0.49 0.20 0.17 0.23 0.25 0.31 0.30 38.65%
P/EPS 4.21 3.79 2.81 6.29 6.03 5.80 10.61 -45.97%
EY 23.74 26.36 35.56 15.89 16.57 17.25 9.43 84.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.60 0.48 0.66 0.51 0.59 0.56 37.16%

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