[FIHB] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 71.77%
YoY- -31.65%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 60,688 116,104 121,138 100,114 85,968 116,213 147,136 -44.56%
PBT -4,636 8,928 9,174 7,160 4,588 6,701 10,552 -
Tax -696 -3,469 -3,360 -2,184 -1,704 -1,718 -3,296 -64.50%
NP -5,332 5,459 5,814 4,976 2,884 4,983 7,256 -
-
NP to SH -5,332 5,470 5,830 5,002 2,912 4,689 6,721 -
-
Tax Rate - 38.86% 36.63% 30.50% 37.14% 25.64% 31.24% -
Total Cost 66,020 110,645 115,324 95,138 83,084 111,230 139,880 -39.35%
-
Net Worth 107,331 110,434 109,161 109,709 107,897 104,439 105,447 1.18%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 107,331 110,434 109,161 109,709 107,897 104,439 105,447 1.18%
NOSH 136,155 120,110 119,815 116,112 116,112 109,523 109,000 15.97%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -8.79% 4.70% 4.80% 4.97% 3.35% 4.29% 4.93% -
ROE -4.97% 4.95% 5.34% 4.56% 2.70% 4.49% 6.37% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 49.98 99.86 104.86 87.51 75.17 108.52 137.65 -49.07%
EPS -4.40 4.70 5.05 4.38 2.56 4.38 6.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8839 0.9498 0.9449 0.959 0.9435 0.9753 0.9865 -7.05%
Adjusted Per Share Value based on latest NOSH - 116,112
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 41.87 80.09 83.57 69.06 59.30 80.17 101.50 -44.55%
EPS -3.68 3.77 4.02 3.45 2.01 3.23 4.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7404 0.7618 0.7531 0.7568 0.7443 0.7205 0.7274 1.18%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.625 0.515 0.53 0.45 0.385 0.445 0.15 -
P/RPS 1.25 0.52 0.51 0.51 0.51 0.41 0.11 404.70%
P/EPS -14.23 10.95 10.50 10.29 15.12 10.16 2.39 -
EY -7.03 9.13 9.52 9.72 6.61 9.84 41.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.54 0.56 0.47 0.41 0.46 0.15 181.64%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 28/09/21 27/05/21 25/02/21 25/11/20 27/08/20 29/06/20 -
Price 0.615 0.625 0.53 0.65 0.445 0.425 0.44 -
P/RPS 1.23 0.63 0.51 0.74 0.59 0.39 0.32 145.17%
P/EPS -14.01 13.29 10.50 14.87 17.48 9.71 7.00 -
EY -7.14 7.53 9.52 6.73 5.72 10.30 14.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.66 0.56 0.68 0.47 0.44 0.45 34.21%

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