[FIHB] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -8.15%
YoY- -11.69%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 100,114 85,968 116,213 147,136 178,166 171,636 206,497 -38.14%
PBT 7,160 4,588 6,701 10,552 11,272 8,700 11,819 -28.29%
Tax -2,184 -1,704 -1,718 -3,296 -3,518 -2,868 -3,939 -32.38%
NP 4,976 2,884 4,983 7,256 7,754 5,832 7,880 -26.29%
-
NP to SH 5,002 2,912 4,689 6,721 7,318 5,496 8,173 -27.80%
-
Tax Rate 30.50% 37.14% 25.64% 31.24% 31.21% 32.97% 33.33% -
Total Cost 95,138 83,084 111,230 139,880 170,412 165,804 198,617 -38.64%
-
Net Worth 109,709 107,897 104,439 105,447 104,891 101,259 99,692 6.56%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 109,709 107,897 104,439 105,447 104,891 101,259 99,692 6.56%
NOSH 116,112 116,112 109,523 109,000 109,000 109,000 109,000 4.28%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.97% 3.35% 4.29% 4.93% 4.35% 3.40% 3.82% -
ROE 4.56% 2.70% 4.49% 6.37% 6.98% 5.43% 8.20% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 87.51 75.17 108.52 137.65 167.43 161.50 195.58 -41.35%
EPS 4.38 2.56 4.38 6.29 6.88 5.16 7.74 -31.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.959 0.9435 0.9753 0.9865 0.9857 0.9528 0.9442 1.03%
Adjusted Per Share Value based on latest NOSH - 109,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 72.72 62.45 84.42 106.88 129.42 124.68 150.00 -38.15%
EPS 3.63 2.12 3.41 4.88 5.32 3.99 5.94 -27.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7969 0.7838 0.7587 0.766 0.7619 0.7356 0.7242 6.55%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.45 0.385 0.445 0.15 0.32 0.39 0.375 -
P/RPS 0.51 0.51 0.41 0.11 0.19 0.24 0.19 92.56%
P/EPS 10.29 15.12 10.16 2.39 4.65 7.54 4.84 64.96%
EY 9.72 6.61 9.84 41.92 21.49 13.26 20.64 -39.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.46 0.15 0.32 0.41 0.40 11.29%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 25/11/20 27/08/20 29/06/20 27/02/20 26/11/19 29/08/19 -
Price 0.65 0.445 0.425 0.44 0.275 0.365 0.39 -
P/RPS 0.74 0.59 0.39 0.32 0.16 0.23 0.20 138.27%
P/EPS 14.87 17.48 9.71 7.00 4.00 7.06 5.04 105.03%
EY 6.73 5.72 10.30 14.29 25.01 14.17 19.85 -51.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.47 0.44 0.45 0.28 0.38 0.41 39.89%

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