[FIHB] QoQ Cumulative Quarter Result on 31-Mar-2016

Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016
Profit Trend
QoQ- -81.66%
YoY- 40.34%
Quarter Report
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 116,591 79,283 51,545 27,082 101,766 68,887 40,642 101.25%
PBT 6,291 4,605 3,065 1,632 9,272 6,269 2,672 76.52%
Tax -1,370 -1,225 -780 -410 -2,927 -2,238 -878 34.34%
NP 4,921 3,380 2,285 1,222 6,345 4,031 1,794 95.35%
-
NP to SH 4,572 3,265 2,198 1,141 6,223 3,992 1,733 90.36%
-
Tax Rate 21.78% 26.60% 25.45% 25.12% 31.57% 35.70% 32.86% -
Total Cost 111,670 75,903 49,260 25,860 95,421 64,856 38,848 101.52%
-
Net Worth 82,782 48,907 47,545 46,995 45,569 43,250 40,956 59.52%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 82,782 48,907 47,545 46,995 45,569 43,250 40,956 59.52%
NOSH 85,298 84,149 83,574 82,681 82,642 82,650 82,523 2.21%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.22% 4.26% 4.43% 4.51% 6.23% 5.85% 4.41% -
ROE 5.52% 6.68% 4.62% 2.43% 13.66% 9.23% 4.23% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 136.69 94.22 61.68 32.75 123.14 83.35 49.25 96.88%
EPS 5.36 3.88 2.63 1.38 7.53 4.83 2.10 86.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9705 0.5812 0.5689 0.5684 0.5514 0.5233 0.4963 56.05%
Adjusted Per Share Value based on latest NOSH - 82,681
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 84.69 57.59 37.44 19.67 73.92 50.04 29.52 101.25%
EPS 3.32 2.37 1.60 0.83 4.52 2.90 1.26 90.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6013 0.3553 0.3454 0.3414 0.331 0.3142 0.2975 59.51%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.66 0.70 0.905 1.06 0.84 0.43 0.38 -
P/RPS 0.48 0.00 0.00 0.00 0.00 0.52 0.77 -26.92%
P/EPS 12.31 0.00 0.00 0.00 0.00 8.90 18.10 -22.57%
EY 8.12 0.00 0.00 0.00 0.00 11.23 5.53 29.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.00 0.00 0.00 1.52 0.82 0.77 -7.91%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 26/08/16 27/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.625 0.72 0.815 0.945 0.875 0.645 0.44 -
P/RPS 0.46 0.00 0.00 0.00 0.00 0.77 0.89 -35.46%
P/EPS 11.66 0.00 0.00 0.00 0.00 13.35 20.95 -32.21%
EY 8.58 0.00 0.00 0.00 0.00 7.49 4.77 47.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.00 0.00 0.00 1.58 1.23 0.89 -19.65%

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