[FIHB] QoQ Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -32.75%
YoY- -22.9%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 116,213 147,136 178,166 171,636 206,497 196,898 212,794 -33.21%
PBT 6,701 10,552 11,272 8,700 11,819 11,326 11,168 -28.88%
Tax -1,718 -3,296 -3,518 -2,868 -3,939 -3,794 -3,860 -41.73%
NP 4,983 7,256 7,754 5,832 7,880 7,532 7,308 -22.54%
-
NP to SH 4,689 6,721 7,318 5,496 8,173 7,610 7,618 -27.66%
-
Tax Rate 25.64% 31.24% 31.21% 32.97% 33.33% 33.50% 34.56% -
Total Cost 111,230 139,880 170,412 165,804 198,617 189,366 205,486 -33.60%
-
Net Worth 104,439 105,447 104,891 101,259 99,692 98,664 96,271 5.58%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 104,439 105,447 104,891 101,259 99,692 98,664 96,271 5.58%
NOSH 109,523 109,000 109,000 109,000 109,000 109,000 109,000 0.31%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 4.29% 4.93% 4.35% 3.40% 3.82% 3.83% 3.43% -
ROE 4.49% 6.37% 6.98% 5.43% 8.20% 7.71% 7.91% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 108.52 137.65 167.43 161.50 195.58 186.89 202.84 -34.12%
EPS 4.38 6.29 6.88 5.16 7.74 7.23 7.26 -28.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9753 0.9865 0.9857 0.9528 0.9442 0.9365 0.9177 4.14%
Adjusted Per Share Value based on latest NOSH - 109,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 84.42 106.88 129.42 124.68 150.00 143.03 154.58 -33.21%
EPS 3.41 4.88 5.32 3.99 5.94 5.53 5.53 -27.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7587 0.766 0.7619 0.7356 0.7242 0.7167 0.6993 5.59%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.445 0.15 0.32 0.39 0.375 0.50 0.32 -
P/RPS 0.41 0.11 0.19 0.24 0.19 0.27 0.16 87.36%
P/EPS 10.16 2.39 4.65 7.54 4.84 6.92 4.41 74.52%
EY 9.84 41.92 21.49 13.26 20.64 14.45 22.69 -42.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.15 0.32 0.41 0.40 0.53 0.35 20.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 29/06/20 27/02/20 26/11/19 29/08/19 27/05/19 27/02/19 -
Price 0.425 0.44 0.275 0.365 0.39 0.43 0.37 -
P/RPS 0.39 0.32 0.16 0.23 0.20 0.23 0.18 67.51%
P/EPS 9.71 7.00 4.00 7.06 5.04 5.95 5.10 53.67%
EY 10.30 14.29 25.01 14.17 19.85 16.80 19.63 -34.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.28 0.38 0.41 0.46 0.40 6.56%

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