[FIHB] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 160.67%
YoY- 298.41%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 13,096 79,210 55,919 34,559 11,434 42,509 29,104 -41.25%
PBT 1,419 4,912 3,728 1,454 481 2,400 1,073 20.46%
Tax 0 -442 -280 -160 0 -82 -251 -
NP 1,419 4,470 3,448 1,294 481 2,318 822 43.85%
-
NP to SH 1,523 4,250 3,311 1,246 478 2,283 816 51.53%
-
Tax Rate 0.00% 9.00% 7.51% 11.00% 0.00% 3.42% 23.39% -
Total Cost 11,677 74,740 52,471 33,265 10,953 40,191 28,282 -44.52%
-
Net Worth 28,539 26,847 25,858 23,624 22,787 22,250 20,680 23.92%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 28,539 26,847 25,858 23,624 22,787 22,250 20,680 23.92%
NOSH 82,771 82,684 82,775 82,516 82,413 82,717 82,424 0.28%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.84% 5.64% 6.17% 3.74% 4.21% 5.45% 2.82% -
ROE 5.34% 15.83% 12.80% 5.27% 2.10% 10.26% 3.95% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 15.82 95.80 67.56 41.88 13.87 51.39 35.31 -41.41%
EPS 1.84 5.14 4.00 1.51 0.58 2.76 0.99 51.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3448 0.3247 0.3124 0.2863 0.2765 0.269 0.2509 23.58%
Adjusted Per Share Value based on latest NOSH - 82,580
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 9.03 54.64 38.58 23.84 7.89 29.32 20.08 -41.27%
EPS 1.05 2.93 2.28 0.86 0.33 1.57 0.56 51.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1969 0.1852 0.1784 0.163 0.1572 0.1535 0.1427 23.91%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.205 0.19 0.17 0.16 0.16 0.14 0.065 -
P/RPS 1.30 0.20 0.25 0.38 1.15 0.27 0.18 273.18%
P/EPS 11.14 3.70 4.25 10.60 27.59 5.07 6.57 42.14%
EY 8.98 27.05 23.53 9.44 3.63 19.71 15.23 -29.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.54 0.56 0.58 0.52 0.26 72.59%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 29/11/12 30/08/12 29/05/12 29/02/12 30/11/11 -
Price 0.31 0.195 0.15 0.19 0.14 0.16 0.14 -
P/RPS 1.96 0.20 0.22 0.45 1.01 0.31 0.40 188.21%
P/EPS 16.85 3.79 3.75 12.58 24.14 5.80 14.14 12.38%
EY 5.94 26.36 26.67 7.95 4.14 17.25 7.07 -10.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.60 0.48 0.66 0.51 0.59 0.56 37.16%

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