[FIHB] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -4.16%
YoY- -49.22%
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 212,794 202,220 149,408 167,612 182,652 184,036 208,519 1.35%
PBT 11,168 10,540 9,720 10,642 11,202 8,636 11,507 -1.96%
Tax -3,860 -3,868 -2,696 -4,012 -4,440 -3,312 -4,184 -5.21%
NP 7,308 6,672 7,024 6,630 6,762 5,324 7,323 -0.13%
-
NP to SH 7,618 7,128 3,800 3,149 3,286 2,244 6,191 14.78%
-
Tax Rate 34.56% 36.70% 27.74% 37.70% 39.64% 38.35% 36.36% -
Total Cost 205,486 195,548 142,384 160,981 175,890 178,712 201,196 1.41%
-
Net Worth 96,271 96,345 97,333 103,138 103,304 105,178 78,143 14.87%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 96,271 96,345 97,333 103,138 103,304 105,178 78,143 14.87%
NOSH 109,000 109,000 109,000 109,000 109,000 109,000 109,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 3.43% 3.30% 4.70% 3.96% 3.70% 2.89% 3.51% -
ROE 7.91% 7.40% 3.90% 3.05% 3.18% 2.13% 7.92% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 202.84 194.09 139.42 154.99 168.34 162.22 249.82 -12.93%
EPS 7.26 6.84 3.55 2.91 3.02 2.08 6.84 4.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9177 0.9247 0.9083 0.9537 0.9521 0.9271 0.9362 -1.31%
Adjusted Per Share Value based on latest NOSH - 109,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 146.80 139.50 103.07 115.63 126.00 126.96 143.85 1.35%
EPS 5.26 4.92 2.62 2.17 2.27 1.55 4.27 14.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6641 0.6646 0.6715 0.7115 0.7126 0.7256 0.5391 14.87%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.32 0.36 0.36 0.44 0.545 0.675 0.735 -
P/RPS 0.16 0.19 0.26 0.28 0.32 0.42 0.29 -32.65%
P/EPS 4.41 5.26 10.15 15.11 18.00 34.13 9.91 -41.62%
EY 22.69 19.00 9.85 6.62 5.56 2.93 10.09 71.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.40 0.46 0.57 0.73 0.79 -41.79%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 30/08/18 30/05/18 28/02/18 29/11/17 29/08/17 -
Price 0.37 0.315 0.385 0.38 0.465 0.655 0.63 -
P/RPS 0.18 0.16 0.28 0.25 0.28 0.40 0.25 -19.61%
P/EPS 5.10 4.60 10.86 13.05 15.35 33.11 8.49 -28.74%
EY 19.63 21.72 9.21 7.66 6.51 3.02 11.77 40.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.34 0.42 0.40 0.49 0.71 0.67 -29.03%

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