[FIHB] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 0.19%
YoY- 286.69%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 34,611 20,995 11,400 52,810 32,978 19,043 7,654 172.70%
PBT 2,510 503 46 23,160 23,051 22,053 21,866 -76.28%
Tax -1,355 -198 -78 -976 -1,022 -669 32 -
NP 1,155 305 -32 22,184 22,029 21,384 21,898 -85.86%
-
NP to SH 675 304 -31 22,158 22,115 21,422 21,979 -90.13%
-
Tax Rate 53.98% 39.36% 169.57% 4.21% 4.43% 3.03% -0.15% -
Total Cost 33,456 20,690 11,432 30,626 10,949 -2,341 -14,244 -
-
Net Worth 18,389 17,960 16,623 14,822 13,625 11,251 5,815 114.99%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 16,491 - - - -
Div Payout % - - - 74.43% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 18,389 17,960 16,623 14,822 13,625 11,251 5,815 114.99%
NOSH 82,317 82,162 77,500 68,943 64,362 55,182 27,681 106.38%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.34% 1.45% -0.28% 42.01% 66.80% 112.29% 286.10% -
ROE 3.67% 1.69% -0.19% 149.49% 162.31% 190.39% 377.92% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 42.05 25.55 14.71 76.60 51.24 34.51 27.65 32.14%
EPS 0.82 0.37 -0.04 32.14 34.36 38.82 79.40 -95.21%
DPS 0.00 0.00 0.00 23.92 0.00 0.00 0.00 -
NAPS 0.2234 0.2186 0.2145 0.215 0.2117 0.2039 0.2101 4.16%
Adjusted Per Share Value based on latest NOSH - 69,210
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 23.88 14.48 7.86 36.43 22.75 13.14 5.28 172.73%
EPS 0.47 0.21 -0.02 15.29 15.26 14.78 15.16 -90.06%
DPS 0.00 0.00 0.00 11.38 0.00 0.00 0.00 -
NAPS 0.1269 0.1239 0.1147 0.1023 0.094 0.0776 0.0401 115.09%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.20 0.16 0.19 0.31 0.22 0.35 0.30 -
P/RPS 0.48 0.63 1.29 0.40 0.43 1.01 1.08 -41.67%
P/EPS 24.39 43.24 -475.00 0.96 0.64 0.90 0.38 1490.96%
EY 4.10 2.31 -0.21 103.68 156.18 110.91 264.67 -93.73%
DY 0.00 0.00 0.00 77.16 0.00 0.00 0.00 -
P/NAPS 0.90 0.73 0.89 1.44 1.04 1.72 1.43 -26.49%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.15 0.18 0.22 0.18 0.31 0.25 0.31 -
P/RPS 0.36 0.70 1.50 0.23 0.61 0.72 1.12 -52.97%
P/EPS 18.29 48.65 -550.00 0.56 0.90 0.64 0.39 1191.38%
EY 5.47 2.06 -0.18 178.55 110.84 155.28 256.13 -92.24%
DY 0.00 0.00 0.00 132.89 0.00 0.00 0.00 -
P/NAPS 0.67 0.82 1.03 0.84 1.46 1.23 1.48 -40.95%

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