[FIHB] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -0.64%
YoY- 8606.98%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 105,972 115,533 123,338 134,530 142,344 125,922 124,089 -9.97%
PBT 3,692 17,604 8,485 10,464 10,248 15,062 13,144 -57.07%
Tax -2,624 -3,254 -2,369 -2,982 -2,716 -1,868 -1,530 43.23%
NP 1,068 14,350 6,116 7,482 7,532 13,194 11,613 -79.59%
-
NP to SH 1,080 14,031 6,125 7,488 7,536 13,179 11,626 -79.45%
-
Tax Rate 71.07% 18.48% 27.92% 28.50% 26.50% 12.40% 11.64% -
Total Cost 104,904 101,183 117,222 127,048 134,812 112,728 112,476 -4.53%
-
Net Worth 139,004 138,924 128,169 133,262 131,409 123,817 118,240 11.37%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 139,004 138,924 128,169 133,262 131,409 123,817 118,240 11.37%
NOSH 144,959 144,959 144,959 140,459 140,459 140,459 140,431 2.13%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 1.01% 12.42% 4.96% 5.56% 5.29% 10.48% 9.36% -
ROE 0.78% 10.10% 4.78% 5.62% 5.73% 10.64% 9.83% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 75.07 81.31 87.36 95.85 101.42 94.11 94.27 -14.07%
EPS 0.76 9.87 4.33 5.34 5.36 9.85 8.83 -80.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9847 0.9777 0.9078 0.9495 0.9363 0.9254 0.8983 6.30%
Adjusted Per Share Value based on latest NOSH - 140,459
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 76.98 83.92 89.60 97.72 103.40 91.47 90.14 -9.97%
EPS 0.78 10.19 4.45 5.44 5.47 9.57 8.45 -79.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0098 1.0092 0.931 0.968 0.9546 0.8994 0.8589 11.38%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.53 0.61 0.64 0.52 0.525 0.515 0.585 -
P/RPS 0.71 0.75 0.73 0.54 0.52 0.55 0.62 9.44%
P/EPS 69.28 6.18 14.75 9.75 9.78 5.23 6.62 377.76%
EY 1.44 16.19 6.78 10.26 10.23 19.13 15.10 -79.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.71 0.55 0.56 0.56 0.65 -11.61%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 30/08/23 30/05/23 28/02/23 24/11/22 25/08/22 26/05/22 -
Price 0.52 0.57 0.62 0.55 0.53 0.54 0.54 -
P/RPS 0.69 0.70 0.71 0.57 0.52 0.57 0.57 13.57%
P/EPS 67.97 5.77 14.29 10.31 9.87 5.48 6.11 397.60%
EY 1.47 17.32 7.00 9.70 10.13 18.24 16.36 -79.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.68 0.58 0.57 0.58 0.60 -7.93%

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