[FIHB] QoQ Cumulative Quarter Result on 30-Jun-2019 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 43.19%
YoY- 115.08%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 110,352 89,083 42,909 206,497 147,674 106,397 50,555 68.19%
PBT 7,914 5,636 2,175 11,819 8,495 5,584 2,635 108.02%
Tax -2,472 -1,759 -717 -3,939 -2,846 -1,930 -967 86.85%
NP 5,442 3,877 1,458 7,880 5,649 3,654 1,668 119.81%
-
NP to SH 5,041 3,659 1,374 8,173 5,708 3,809 1,782 99.89%
-
Tax Rate 31.24% 31.21% 32.97% 33.33% 33.50% 34.56% 36.70% -
Total Cost 104,910 85,206 41,451 198,617 142,025 102,743 48,887 66.29%
-
Net Worth 105,447 104,891 101,259 99,692 98,664 96,271 96,345 6.19%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 105,447 104,891 101,259 99,692 98,664 96,271 96,345 6.19%
NOSH 109,000 109,000 109,000 109,000 109,000 109,000 109,000 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 4.93% 4.35% 3.40% 3.82% 3.83% 3.43% 3.30% -
ROE 4.78% 3.49% 1.36% 8.20% 5.79% 3.96% 1.85% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 103.24 83.71 40.38 195.58 140.17 101.42 48.52 65.35%
EPS 4.72 3.44 1.29 7.74 5.42 3.63 1.71 96.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9865 0.9857 0.9528 0.9442 0.9365 0.9177 0.9247 4.40%
Adjusted Per Share Value based on latest NOSH - 109,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 76.13 61.45 29.60 142.45 101.87 73.40 34.88 68.18%
EPS 3.48 2.52 0.95 5.64 3.94 2.63 1.23 99.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7274 0.7236 0.6985 0.6877 0.6806 0.6641 0.6646 6.19%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.15 0.32 0.39 0.375 0.50 0.32 0.36 -
P/RPS 0.15 0.38 0.97 0.19 0.36 0.32 0.74 -65.45%
P/EPS 3.18 9.31 30.17 4.84 9.23 8.81 21.05 -71.60%
EY 31.44 10.75 3.32 20.64 10.84 11.35 4.75 252.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.32 0.41 0.40 0.53 0.35 0.39 -47.08%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/06/20 27/02/20 26/11/19 29/08/19 27/05/19 27/02/19 29/11/18 -
Price 0.44 0.275 0.365 0.39 0.43 0.37 0.315 -
P/RPS 0.43 0.33 0.90 0.20 0.31 0.36 0.65 -24.05%
P/EPS 9.33 8.00 28.23 5.04 7.94 10.19 18.42 -36.43%
EY 10.72 12.50 3.54 19.85 12.60 9.81 5.43 57.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.28 0.38 0.41 0.46 0.40 0.34 20.52%

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