[FIHB] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 8.53%
YoY- -64.96%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 40,642 18,720 66,827 43,716 27,209 16,231 55,363 -18.66%
PBT 2,672 1,101 3,206 2,310 1,839 687 4,430 -28.67%
Tax -878 -265 -1,238 -987 -690 0 -439 58.94%
NP 1,794 836 1,968 1,323 1,149 687 3,991 -41.40%
-
NP to SH 1,733 813 1,829 1,234 1,137 679 3,937 -42.22%
-
Tax Rate 32.86% 24.07% 38.62% 42.73% 37.52% 0.00% 9.91% -
Total Cost 38,848 17,884 64,859 42,393 26,060 15,544 51,372 -17.03%
-
Net Worth 40,956 40,210 39,203 32,117 32,010 31,482 31,074 20.27%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 40,956 40,210 39,203 32,117 32,010 31,482 31,074 20.27%
NOSH 82,523 82,959 82,760 82,818 82,992 82,804 82,710 -0.15%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.41% 4.47% 2.94% 3.03% 4.22% 4.23% 7.21% -
ROE 4.23% 2.02% 4.67% 3.84% 3.55% 2.16% 12.67% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 49.25 22.57 80.75 52.79 32.78 19.60 66.94 -18.54%
EPS 2.10 0.98 2.21 1.49 1.37 0.82 4.76 -42.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4963 0.4847 0.4737 0.3878 0.3857 0.3802 0.3757 20.45%
Adjusted Per Share Value based on latest NOSH - 80,833
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 29.52 13.60 48.54 31.76 19.77 11.79 40.22 -18.67%
EPS 1.26 0.59 1.33 0.90 0.83 0.49 2.86 -42.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2975 0.2921 0.2848 0.2333 0.2325 0.2287 0.2257 20.27%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.38 0.40 0.30 0.365 0.40 0.285 0.29 -
P/RPS 0.77 1.77 0.37 0.69 1.22 1.45 0.43 47.61%
P/EPS 18.10 40.82 13.57 24.50 29.20 34.76 6.09 107.12%
EY 5.53 2.45 7.37 4.08 3.42 2.88 16.41 -51.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.83 0.63 0.94 1.04 0.75 0.77 0.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 27/05/15 27/02/15 27/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.44 0.38 0.44 0.36 0.355 0.365 0.28 -
P/RPS 0.89 1.68 0.54 0.68 1.08 1.86 0.42 65.20%
P/EPS 20.95 38.78 19.91 24.16 25.91 44.51 5.88 133.82%
EY 4.77 2.58 5.02 4.14 3.86 2.25 17.00 -57.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.78 0.93 0.93 0.92 0.96 0.75 12.12%

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