[FIHB] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 186.62%
YoY- 155.25%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 69,118 45,736 42,509 38,805 31,576 36,252 40,072 43.87%
PBT 2,908 1,924 2,400 1,430 -1,254 772 809 134.83%
Tax -320 0 -82 -334 0 0 -267 12.84%
NP 2,588 1,924 2,318 1,096 -1,254 772 542 183.82%
-
NP to SH 2,492 1,912 2,283 1,088 -1,256 756 489 196.43%
-
Tax Rate 11.00% 0.00% 3.42% 23.36% - 0.00% 33.00% -
Total Cost 66,530 43,812 40,191 37,709 32,830 35,480 39,530 41.53%
-
Net Worth 23,624 22,787 22,250 20,680 19,286 19,992 19,908 12.09%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 23,624 22,787 22,250 20,680 19,286 19,992 19,908 12.09%
NOSH 82,516 82,413 82,717 82,424 82,631 82,173 82,881 -0.29%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.74% 4.21% 5.45% 2.82% -3.97% 2.13% 1.35% -
ROE 10.55% 8.39% 10.26% 5.26% -6.51% 3.78% 2.46% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 83.76 55.50 51.39 47.08 38.21 44.12 48.35 44.29%
EPS 3.02 2.32 2.76 1.32 -1.52 0.92 0.59 197.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2863 0.2765 0.269 0.2509 0.2334 0.2433 0.2402 12.42%
Adjusted Per Share Value based on latest NOSH - 82,514
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 47.68 31.55 29.32 26.77 21.78 25.01 27.64 43.88%
EPS 1.72 1.32 1.57 0.75 -0.87 0.52 0.34 194.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.163 0.1572 0.1535 0.1427 0.133 0.1379 0.1373 12.13%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.16 0.16 0.14 0.065 0.10 0.12 0.10 -
P/RPS 0.19 0.29 0.27 0.14 0.26 0.27 0.21 -6.46%
P/EPS 5.30 6.90 5.07 4.92 -6.58 13.04 16.95 -53.96%
EY 18.88 14.50 19.71 20.31 -15.20 7.67 5.90 117.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.52 0.26 0.43 0.49 0.42 21.16%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 29/05/12 29/02/12 30/11/11 26/08/11 27/05/11 28/02/11 -
Price 0.19 0.14 0.16 0.14 0.09 0.105 0.10 -
P/RPS 0.23 0.25 0.31 0.30 0.24 0.24 0.21 6.25%
P/EPS 6.29 6.03 5.80 10.61 -5.92 11.41 16.95 -48.39%
EY 15.89 16.57 17.25 9.43 -16.89 8.76 5.90 93.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.51 0.59 0.56 0.39 0.43 0.42 35.20%

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