[FIHB] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 77.8%
YoY- 19.73%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 101,766 91,849 81,284 74,880 66,827 58,288 54,418 51.61%
PBT 9,272 8,358 5,344 4,404 3,206 3,080 3,678 84.91%
Tax -2,927 -2,984 -1,756 -1,060 -1,238 -1,316 -1,380 64.85%
NP 6,345 5,374 3,588 3,344 1,968 1,764 2,298 96.44%
-
NP to SH 6,223 5,322 3,466 3,252 1,829 1,645 2,274 95.28%
-
Tax Rate 31.57% 35.70% 32.86% 24.07% 38.62% 42.73% 37.52% -
Total Cost 95,421 86,474 77,696 71,536 64,859 56,524 52,120 49.49%
-
Net Worth 45,569 43,250 40,956 40,210 39,203 32,117 32,010 26.46%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 45,569 43,250 40,956 40,210 39,203 32,117 32,010 26.46%
NOSH 82,642 82,650 82,523 82,959 82,760 82,818 82,992 -0.28%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.23% 5.85% 4.41% 4.47% 2.94% 3.03% 4.22% -
ROE 13.66% 12.31% 8.46% 8.09% 4.67% 5.12% 7.10% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 123.14 111.13 98.50 90.26 80.75 70.38 65.57 52.04%
EPS 7.53 6.44 4.20 3.92 2.21 1.99 2.74 95.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5514 0.5233 0.4963 0.4847 0.4737 0.3878 0.3857 26.82%
Adjusted Per Share Value based on latest NOSH - 82,959
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 70.20 63.36 56.07 51.66 46.10 40.21 37.54 51.61%
EPS 4.29 3.67 2.39 2.24 1.26 1.14 1.57 95.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3144 0.2984 0.2825 0.2774 0.2704 0.2216 0.2208 26.48%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.84 0.43 0.38 0.40 0.30 0.365 0.40 -
P/RPS 0.00 0.39 0.39 0.44 0.37 0.52 0.61 -
P/EPS 0.00 6.68 9.05 10.20 13.57 18.37 14.60 -
EY 0.00 14.98 11.05 9.80 7.37 5.44 6.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.82 0.77 0.83 0.63 0.94 1.04 28.69%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 27/05/15 27/02/15 27/11/14 29/08/14 -
Price 0.875 0.645 0.44 0.38 0.44 0.36 0.355 -
P/RPS 0.00 0.58 0.45 0.42 0.54 0.51 0.54 -
P/EPS 0.00 10.02 10.48 9.69 19.91 18.12 12.96 -
EY 0.00 9.98 9.55 10.32 5.02 5.52 7.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.23 0.89 0.78 0.93 0.93 0.92 43.26%

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