[FIHB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 28.36%
YoY- 86.16%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 41,343 27,885 13,096 79,210 55,919 34,559 11,434 135.39%
PBT 3,512 2,677 1,419 4,912 3,728 1,454 481 275.90%
Tax 10 -70 0 -442 -280 -160 0 -
NP 3,522 2,607 1,419 4,470 3,448 1,294 481 276.62%
-
NP to SH 3,522 2,611 1,523 4,250 3,311 1,246 478 278.19%
-
Tax Rate -0.28% 2.61% 0.00% 9.00% 7.51% 11.00% 0.00% -
Total Cost 37,821 25,278 11,677 74,740 52,471 33,265 10,953 128.28%
-
Net Worth 30,590 29,662 28,539 26,847 25,858 23,624 22,787 21.67%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 30,590 29,662 28,539 26,847 25,858 23,624 22,787 21.67%
NOSH 82,676 82,626 82,771 82,684 82,775 82,516 82,413 0.21%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.52% 9.35% 10.84% 5.64% 6.17% 3.74% 4.21% -
ROE 11.51% 8.80% 5.34% 15.83% 12.80% 5.27% 2.10% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 50.01 33.75 15.82 95.80 67.56 41.88 13.87 134.95%
EPS 4.26 3.16 1.84 5.14 4.00 1.51 0.58 277.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.359 0.3448 0.3247 0.3124 0.2863 0.2765 21.41%
Adjusted Per Share Value based on latest NOSH - 82,368
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.03 20.26 9.51 57.54 40.62 25.10 8.31 135.30%
EPS 2.56 1.90 1.11 3.09 2.41 0.91 0.35 276.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2222 0.2155 0.2073 0.195 0.1878 0.1716 0.1655 21.68%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.28 0.275 0.205 0.19 0.17 0.16 0.16 -
P/RPS 0.56 0.81 1.30 0.20 0.25 0.38 1.15 -38.07%
P/EPS 6.57 8.70 11.14 3.70 4.25 10.60 27.59 -61.54%
EY 15.21 11.49 8.98 27.05 23.53 9.44 3.63 159.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.77 0.59 0.59 0.54 0.56 0.58 19.72%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 30/05/13 27/02/13 29/11/12 30/08/12 29/05/12 -
Price 0.27 0.285 0.31 0.195 0.15 0.19 0.14 -
P/RPS 0.54 0.84 1.96 0.20 0.22 0.45 1.01 -34.10%
P/EPS 6.34 9.02 16.85 3.79 3.75 12.58 24.14 -58.95%
EY 15.78 11.09 5.94 26.36 26.67 7.95 4.14 143.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.79 0.90 0.60 0.48 0.66 0.51 26.98%

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