[FIHB] QoQ Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 192.87%
YoY- -64.06%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 50,555 149,408 125,709 91,326 46,009 208,519 159,809 -53.53%
PBT 2,635 9,720 7,982 5,601 2,159 11,507 10,441 -60.03%
Tax -967 -2,696 -3,009 -2,220 -828 -4,184 -2,906 -51.94%
NP 1,668 7,024 4,973 3,381 1,331 7,323 7,535 -63.37%
-
NP to SH 1,782 3,800 2,362 1,643 561 6,191 6,202 -56.42%
-
Tax Rate 36.70% 27.74% 37.70% 39.64% 38.35% 36.36% 27.83% -
Total Cost 48,887 142,384 120,736 87,945 44,678 201,196 152,274 -53.08%
-
Net Worth 96,345 97,333 103,138 103,304 105,178 78,143 79,691 13.47%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 96,345 97,333 103,138 103,304 105,178 78,143 79,691 13.47%
NOSH 109,000 109,000 109,000 109,000 109,000 109,000 102,336 4.29%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.30% 4.70% 3.96% 3.70% 2.89% 3.51% 4.72% -
ROE 1.85% 3.90% 2.29% 1.59% 0.53% 7.92% 7.78% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 48.52 139.42 116.24 84.17 40.55 249.82 184.11 -58.86%
EPS 1.71 3.55 2.18 1.51 0.52 6.84 7.15 -61.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9247 0.9083 0.9537 0.9521 0.9271 0.9362 0.9181 0.47%
Adjusted Per Share Value based on latest NOSH - 109,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 36.72 108.53 91.32 66.34 33.42 151.47 116.09 -53.54%
EPS 1.29 2.76 1.72 1.19 0.41 4.50 4.51 -56.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6999 0.707 0.7492 0.7504 0.764 0.5676 0.5789 13.47%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.36 0.36 0.44 0.545 0.675 0.735 0.775 -
P/RPS 0.74 0.26 0.38 0.65 1.66 0.29 0.42 45.82%
P/EPS 21.05 10.15 20.15 35.99 136.50 9.91 10.85 55.49%
EY 4.75 9.85 4.96 2.78 0.73 10.09 9.22 -35.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.46 0.57 0.73 0.79 0.84 -40.01%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 30/05/18 28/02/18 29/11/17 29/08/17 29/05/17 -
Price 0.315 0.385 0.38 0.465 0.655 0.63 0.775 -
P/RPS 0.65 0.28 0.33 0.55 1.62 0.25 0.42 33.76%
P/EPS 18.42 10.86 17.40 30.71 132.46 8.49 10.85 42.26%
EY 5.43 9.21 5.75 3.26 0.75 11.77 9.22 -29.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.42 0.40 0.49 0.71 0.67 0.84 -45.25%

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