[FIHB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -64.16%
YoY- 218.62%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 55,363 41,343 27,885 13,096 79,210 55,919 34,559 36.79%
PBT 4,430 3,512 2,677 1,419 4,912 3,728 1,454 109.73%
Tax -439 10 -70 0 -442 -280 -160 95.62%
NP 3,991 3,522 2,607 1,419 4,470 3,448 1,294 111.44%
-
NP to SH 3,937 3,522 2,611 1,523 4,250 3,311 1,246 114.87%
-
Tax Rate 9.91% -0.28% 2.61% 0.00% 9.00% 7.51% 11.00% -
Total Cost 51,372 37,821 25,278 11,677 74,740 52,471 33,265 33.50%
-
Net Worth 31,074 30,590 29,662 28,539 26,847 25,858 23,624 19.99%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 31,074 30,590 29,662 28,539 26,847 25,858 23,624 19.99%
NOSH 82,710 82,676 82,626 82,771 82,684 82,775 82,516 0.15%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.21% 8.52% 9.35% 10.84% 5.64% 6.17% 3.74% -
ROE 12.67% 11.51% 8.80% 5.34% 15.83% 12.80% 5.27% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 66.94 50.01 33.75 15.82 95.80 67.56 41.88 36.58%
EPS 4.76 4.26 3.16 1.84 5.14 4.00 1.51 114.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3757 0.37 0.359 0.3448 0.3247 0.3124 0.2863 19.80%
Adjusted Per Share Value based on latest NOSH - 82,771
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.19 28.52 19.24 9.03 54.64 38.58 23.84 36.79%
EPS 2.72 2.43 1.80 1.05 2.93 2.28 0.86 115.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2144 0.211 0.2046 0.1969 0.1852 0.1784 0.163 19.98%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.29 0.28 0.275 0.205 0.19 0.17 0.16 -
P/RPS 0.43 0.56 0.81 1.30 0.20 0.25 0.38 8.56%
P/EPS 6.09 6.57 8.70 11.14 3.70 4.25 10.60 -30.82%
EY 16.41 15.21 11.49 8.98 27.05 23.53 9.44 44.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.76 0.77 0.59 0.59 0.54 0.56 23.58%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 28/08/13 30/05/13 27/02/13 29/11/12 30/08/12 -
Price 0.28 0.27 0.285 0.31 0.195 0.15 0.19 -
P/RPS 0.42 0.54 0.84 1.96 0.20 0.22 0.45 -4.48%
P/EPS 5.88 6.34 9.02 16.85 3.79 3.75 12.58 -39.68%
EY 17.00 15.78 11.09 5.94 26.36 26.67 7.95 65.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.79 0.90 0.60 0.48 0.66 8.87%

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