[FIHB] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 48.54%
YoY- -18.21%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 208,519 159,809 116,591 79,283 51,545 27,082 101,766 61.39%
PBT 11,507 10,441 6,291 4,605 3,065 1,632 9,272 15.50%
Tax -4,184 -2,906 -1,370 -1,225 -780 -410 -2,927 26.92%
NP 7,323 7,535 4,921 3,380 2,285 1,222 6,345 10.03%
-
NP to SH 6,191 6,202 4,572 3,265 2,198 1,141 6,223 -0.34%
-
Tax Rate 36.36% 27.83% 21.78% 26.60% 25.45% 25.12% 31.57% -
Total Cost 201,196 152,274 111,670 75,903 49,260 25,860 95,421 64.50%
-
Net Worth 78,143 79,691 82,782 48,907 47,545 46,995 45,569 43.31%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 78,143 79,691 82,782 48,907 47,545 46,995 45,569 43.31%
NOSH 109,000 102,336 85,298 84,149 83,574 82,681 82,642 20.28%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.51% 4.72% 4.22% 4.26% 4.43% 4.51% 6.23% -
ROE 7.92% 7.78% 5.52% 6.68% 4.62% 2.43% 13.66% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 249.82 184.11 136.69 94.22 61.68 32.75 123.14 60.32%
EPS 6.84 7.15 5.36 3.88 2.63 1.38 7.53 -6.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9362 0.9181 0.9705 0.5812 0.5689 0.5684 0.5514 42.36%
Adjusted Per Share Value based on latest NOSH - 84,015
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 151.47 116.09 84.69 57.59 37.44 19.67 73.92 61.39%
EPS 4.50 4.51 3.32 2.37 1.60 0.83 4.52 -0.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5676 0.5789 0.6013 0.3553 0.3454 0.3414 0.331 43.31%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.735 0.775 0.66 0.70 0.905 1.06 0.84 -
P/RPS 0.29 0.42 0.48 0.00 0.00 0.00 0.00 -
P/EPS 9.91 10.85 12.31 0.00 0.00 0.00 0.00 -
EY 10.09 9.22 8.12 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.84 0.68 0.00 0.00 0.00 1.52 -35.38%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 29/05/17 28/02/17 29/11/16 26/08/16 27/05/16 29/02/16 -
Price 0.63 0.775 0.625 0.72 0.815 0.945 0.875 -
P/RPS 0.25 0.42 0.46 0.00 0.00 0.00 0.00 -
P/EPS 8.49 10.85 11.66 0.00 0.00 0.00 0.00 -
EY 11.77 9.22 8.58 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.84 0.64 0.00 0.00 0.00 1.58 -43.58%

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