[FIHB] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 6.58%
YoY- 52.42%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 108,328 101,766 91,849 81,284 74,880 66,827 58,288 51.10%
PBT 6,528 9,272 8,358 5,344 4,404 3,206 3,080 64.92%
Tax -1,640 -2,927 -2,984 -1,756 -1,060 -1,238 -1,316 15.78%
NP 4,888 6,345 5,374 3,588 3,344 1,968 1,764 97.16%
-
NP to SH 4,564 6,223 5,322 3,466 3,252 1,829 1,645 97.32%
-
Tax Rate 25.12% 31.57% 35.70% 32.86% 24.07% 38.62% 42.73% -
Total Cost 103,440 95,421 86,474 77,696 71,536 64,859 56,524 49.55%
-
Net Worth 46,995 45,569 43,250 40,956 40,210 39,203 32,117 28.85%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 46,995 45,569 43,250 40,956 40,210 39,203 32,117 28.85%
NOSH 82,681 82,642 82,650 82,523 82,959 82,760 82,818 -0.11%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.51% 6.23% 5.85% 4.41% 4.47% 2.94% 3.03% -
ROE 9.71% 13.66% 12.31% 8.46% 8.09% 4.67% 5.12% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 131.02 123.14 111.13 98.50 90.26 80.75 70.38 51.27%
EPS 5.52 7.53 6.44 4.20 3.92 2.21 1.99 97.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5684 0.5514 0.5233 0.4963 0.4847 0.4737 0.3878 29.00%
Adjusted Per Share Value based on latest NOSH - 82,882
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 78.69 73.92 66.72 59.05 54.39 48.54 42.34 51.10%
EPS 3.32 4.52 3.87 2.52 2.36 1.33 1.20 96.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3414 0.331 0.3142 0.2975 0.2921 0.2848 0.2333 28.86%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.06 0.84 0.43 0.38 0.40 0.30 0.365 -
P/RPS 0.00 0.00 0.39 0.39 0.44 0.37 0.52 -
P/EPS 0.00 0.00 6.68 9.05 10.20 13.57 18.37 -
EY 0.00 0.00 14.98 11.05 9.80 7.37 5.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.52 0.82 0.77 0.83 0.63 0.94 -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 29/02/16 30/11/15 28/08/15 27/05/15 27/02/15 27/11/14 -
Price 0.945 0.875 0.645 0.44 0.38 0.44 0.36 -
P/RPS 0.00 0.00 0.58 0.45 0.42 0.54 0.51 -
P/EPS 0.00 0.00 10.02 10.48 9.69 19.91 18.12 -
EY 0.00 0.00 9.98 9.55 10.32 5.02 5.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.58 1.23 0.89 0.78 0.93 0.93 -

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