[FIHB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -161.77%
YoY- -2219.35%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 36,374 28,960 17,722 7,012 52,879 34,611 20,995 44.10%
PBT 777 326 -1,059 -699 2,487 2,510 503 33.52%
Tax -269 -1,173 -11 -20 -1,318 -1,355 -198 22.59%
NP 508 -847 -1,070 -719 1,169 1,155 305 40.38%
-
NP to SH 400 -899 -1,094 -719 1,164 675 304 20.01%
-
Tax Rate 34.62% 359.82% - - 53.00% 53.98% 39.36% -
Total Cost 35,866 29,807 18,792 7,731 51,710 33,456 20,690 44.16%
-
Net Worth 19,508 17,955 17,818 18,115 18,904 18,389 17,960 5.65%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 842 - - -
Div Payout % - - - - 72.34% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 19,508 17,955 17,818 18,115 18,904 18,389 17,960 5.65%
NOSH 83,333 82,477 82,878 82,643 82,553 82,317 82,162 0.94%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.40% -2.92% -6.04% -10.25% 2.21% 3.34% 1.45% -
ROE 2.05% -5.01% -6.14% -3.97% 6.16% 3.67% 1.69% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 43.65 35.11 21.38 8.48 64.05 42.05 25.55 42.77%
EPS 0.48 -1.09 -1.32 -0.87 1.41 0.82 0.37 18.89%
DPS 0.00 0.00 0.00 0.00 1.02 0.00 0.00 -
NAPS 0.2341 0.2177 0.215 0.2192 0.229 0.2234 0.2186 4.65%
Adjusted Per Share Value based on latest NOSH - 82,643
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 26.42 21.04 12.87 5.09 38.41 25.14 15.25 44.10%
EPS 0.29 -0.65 -0.79 -0.52 0.85 0.49 0.22 20.16%
DPS 0.00 0.00 0.00 0.00 0.61 0.00 0.00 -
NAPS 0.1417 0.1304 0.1294 0.1316 0.1373 0.1336 0.1305 5.62%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.10 0.09 0.14 0.15 0.17 0.20 0.16 -
P/RPS 0.23 0.26 0.65 1.77 0.27 0.48 0.63 -48.82%
P/EPS 20.83 -8.26 -10.61 -17.24 12.06 24.39 43.24 -38.46%
EY 4.80 -12.11 -9.43 -5.80 8.29 4.10 2.31 62.62%
DY 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.65 0.68 0.74 0.90 0.73 -29.66%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 28/05/09 27/02/09 27/11/08 29/08/08 -
Price 0.17 0.15 0.12 0.20 0.14 0.15 0.18 -
P/RPS 0.39 0.43 0.56 2.36 0.22 0.36 0.70 -32.21%
P/EPS 35.42 -13.76 -9.09 -22.99 9.93 18.29 48.65 -19.02%
EY 2.82 -7.27 -11.00 -4.35 10.07 5.47 2.06 23.21%
DY 0.00 0.00 0.00 0.00 7.29 0.00 0.00 -
P/NAPS 0.73 0.69 0.56 0.91 0.61 0.67 0.82 -7.43%

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