[FIHB] QoQ Annualized Quarter Result on 31-Mar-2016

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016
Profit Trend
QoQ- -26.66%
YoY- 40.34%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 127,190 105,710 103,090 108,328 101,766 91,849 81,284 34.59%
PBT 6,862 6,140 6,130 6,528 9,272 8,358 5,344 18.04%
Tax -1,494 -1,633 -1,560 -1,640 -2,927 -2,984 -1,756 -10.16%
NP 5,368 4,506 4,570 4,888 6,345 5,374 3,588 30.65%
-
NP to SH 4,987 4,353 4,396 4,564 6,223 5,322 3,466 27.30%
-
Tax Rate 21.77% 26.60% 25.45% 25.12% 31.57% 35.70% 32.86% -
Total Cost 121,821 101,204 98,520 103,440 95,421 86,474 77,696 34.77%
-
Net Worth 82,782 48,907 47,545 46,995 45,569 43,250 40,956 59.52%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 82,782 48,907 47,545 46,995 45,569 43,250 40,956 59.52%
NOSH 85,298 84,149 83,574 82,681 82,642 82,650 82,523 2.21%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.22% 4.26% 4.43% 4.51% 6.23% 5.85% 4.41% -
ROE 6.03% 8.90% 9.25% 9.71% 13.66% 12.31% 8.46% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 149.11 125.62 123.35 131.02 123.14 111.13 98.50 31.67%
EPS 5.85 5.17 5.26 5.52 7.53 6.44 4.20 24.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9705 0.5812 0.5689 0.5684 0.5514 0.5233 0.4963 56.05%
Adjusted Per Share Value based on latest NOSH - 82,681
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 92.39 76.79 74.89 78.69 73.92 66.72 59.05 34.59%
EPS 3.62 3.16 3.19 3.32 4.52 3.87 2.52 27.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6013 0.3553 0.3454 0.3414 0.331 0.3142 0.2975 59.51%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.66 0.70 0.905 1.06 0.84 0.43 0.38 -
P/RPS 0.44 0.00 0.00 0.00 0.00 0.39 0.39 8.33%
P/EPS 11.29 0.00 0.00 0.00 0.00 6.68 9.05 15.80%
EY 8.86 0.00 0.00 0.00 0.00 14.98 11.05 -13.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.00 0.00 0.00 1.52 0.82 0.77 -7.91%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 26/08/16 27/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.625 0.72 0.815 0.945 0.875 0.645 0.44 -
P/RPS 0.42 0.00 0.00 0.00 0.00 0.58 0.45 -4.47%
P/EPS 10.69 0.00 0.00 0.00 0.00 10.02 10.48 1.32%
EY 9.36 0.00 0.00 0.00 0.00 9.98 9.55 -1.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.00 0.00 0.00 1.58 1.23 0.89 -19.65%

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