[FIHB] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 77.15%
YoY- 305.76%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 55,770 52,384 79,210 74,558 69,118 45,736 42,509 19.86%
PBT 5,354 5,676 4,912 4,970 2,908 1,924 2,400 70.81%
Tax -140 0 -442 -373 -320 0 -82 42.89%
NP 5,214 5,676 4,470 4,597 2,588 1,924 2,318 71.75%
-
NP to SH 5,222 6,092 4,250 4,414 2,492 1,912 2,283 73.68%
-
Tax Rate 2.61% 0.00% 9.00% 7.51% 11.00% 0.00% 3.42% -
Total Cost 50,556 46,708 74,740 69,961 66,530 43,812 40,191 16.54%
-
Net Worth 29,662 28,539 26,847 25,858 23,624 22,787 22,250 21.14%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 29,662 28,539 26,847 25,858 23,624 22,787 22,250 21.14%
NOSH 82,626 82,771 82,684 82,774 82,516 82,413 82,717 -0.07%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.35% 10.84% 5.64% 6.17% 3.74% 4.21% 5.45% -
ROE 17.60% 21.35% 15.83% 17.07% 10.55% 8.39% 10.26% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 67.50 63.29 95.80 90.07 83.76 55.50 51.39 19.95%
EPS 6.32 7.36 5.14 5.33 3.02 2.32 2.76 73.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.359 0.3448 0.3247 0.3124 0.2863 0.2765 0.269 21.23%
Adjusted Per Share Value based on latest NOSH - 82,600
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 38.47 36.14 54.64 51.43 47.68 31.55 29.32 19.87%
EPS 3.60 4.20 2.93 3.05 1.72 1.32 1.57 73.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2046 0.1969 0.1852 0.1784 0.163 0.1572 0.1535 21.13%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.275 0.205 0.19 0.17 0.16 0.16 0.14 -
P/RPS 0.41 0.32 0.20 0.19 0.19 0.29 0.27 32.14%
P/EPS 4.35 2.79 3.70 3.19 5.30 6.90 5.07 -9.71%
EY 22.98 35.90 27.05 31.37 18.88 14.50 19.71 10.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.59 0.59 0.54 0.56 0.58 0.52 29.94%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 27/02/13 29/11/12 30/08/12 29/05/12 29/02/12 -
Price 0.285 0.31 0.195 0.15 0.19 0.14 0.16 -
P/RPS 0.42 0.49 0.20 0.17 0.23 0.25 0.31 22.46%
P/EPS 4.51 4.21 3.79 2.81 6.29 6.03 5.80 -15.45%
EY 22.18 23.74 26.36 35.56 15.89 16.57 17.25 18.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.90 0.60 0.48 0.66 0.51 0.59 21.50%

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