[FIHB] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 16.57%
YoY- -13.25%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 101,032 60,688 116,104 121,138 100,114 85,968 116,213 -8.88%
PBT 1,566 -4,636 8,928 9,174 7,160 4,588 6,701 -61.95%
Tax -1,498 -696 -3,469 -3,360 -2,184 -1,704 -1,718 -8.70%
NP 68 -5,332 5,459 5,814 4,976 2,884 4,983 -94.24%
-
NP to SH 86 -5,332 5,470 5,830 5,002 2,912 4,689 -92.99%
-
Tax Rate 95.66% - 38.86% 36.63% 30.50% 37.14% 25.64% -
Total Cost 100,964 66,020 110,645 115,324 95,138 83,084 111,230 -6.23%
-
Net Worth 114,489 107,331 110,434 109,161 109,709 107,897 104,439 6.29%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 114,489 107,331 110,434 109,161 109,709 107,897 104,439 6.29%
NOSH 183,322 136,155 120,110 119,815 116,112 116,112 109,523 40.84%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 0.07% -8.79% 4.70% 4.80% 4.97% 3.35% 4.29% -
ROE 0.08% -4.97% 4.95% 5.34% 4.56% 2.70% 4.49% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 78.89 49.98 99.86 104.86 87.51 75.17 108.52 -19.10%
EPS 0.06 -4.40 4.70 5.05 4.38 2.56 4.38 -94.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.894 0.8839 0.9498 0.9449 0.959 0.9435 0.9753 -5.62%
Adjusted Per Share Value based on latest NOSH - 119,815
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 69.70 41.87 80.09 83.57 69.06 59.30 80.17 -8.88%
EPS 0.06 -3.68 3.77 4.02 3.45 2.01 3.23 -92.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7898 0.7404 0.7618 0.7531 0.7568 0.7443 0.7205 6.29%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.62 0.625 0.515 0.53 0.45 0.385 0.445 -
P/RPS 0.79 1.25 0.52 0.51 0.51 0.51 0.41 54.65%
P/EPS 923.25 -14.23 10.95 10.50 10.29 15.12 10.16 1904.70%
EY 0.11 -7.03 9.13 9.52 9.72 6.61 9.84 -94.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.54 0.56 0.47 0.41 0.46 30.94%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 26/11/21 28/09/21 27/05/21 25/02/21 25/11/20 27/08/20 -
Price 0.595 0.615 0.625 0.53 0.65 0.445 0.425 -
P/RPS 0.75 1.23 0.63 0.51 0.74 0.59 0.39 54.45%
P/EPS 886.03 -14.01 13.29 10.50 14.87 17.48 9.71 1910.24%
EY 0.11 -7.14 7.53 9.52 6.73 5.72 10.30 -95.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.66 0.56 0.68 0.47 0.44 32.25%

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