[FIHB] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 37.77%
YoY- -11.69%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 50,057 21,492 116,213 110,352 89,083 42,909 206,497 -60.95%
PBT 3,580 1,147 6,701 7,914 5,636 2,175 11,819 -54.73%
Tax -1,092 -426 -1,718 -2,472 -1,759 -717 -3,939 -57.31%
NP 2,488 721 4,983 5,442 3,877 1,458 7,880 -53.46%
-
NP to SH 2,501 728 4,689 5,041 3,659 1,374 8,173 -54.42%
-
Tax Rate 30.50% 37.14% 25.64% 31.24% 31.21% 32.97% 33.33% -
Total Cost 47,569 20,771 111,230 104,910 85,206 41,451 198,617 -61.26%
-
Net Worth 109,709 107,897 104,439 105,447 104,891 101,259 99,692 6.56%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 109,709 107,897 104,439 105,447 104,891 101,259 99,692 6.56%
NOSH 116,112 116,112 109,523 109,000 109,000 109,000 109,000 4.28%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.97% 3.35% 4.29% 4.93% 4.35% 3.40% 3.82% -
ROE 2.28% 0.67% 4.49% 4.78% 3.49% 1.36% 8.20% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 43.76 18.79 108.52 103.24 83.71 40.38 195.58 -62.97%
EPS 2.19 0.64 4.38 4.72 3.44 1.29 7.74 -56.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.959 0.9435 0.9753 0.9865 0.9857 0.9528 0.9442 1.03%
Adjusted Per Share Value based on latest NOSH - 109,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 36.36 15.61 84.42 80.16 64.71 31.17 150.00 -60.95%
EPS 1.82 0.53 3.41 3.66 2.66 1.00 5.94 -54.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7969 0.7838 0.7587 0.766 0.7619 0.7356 0.7242 6.55%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.45 0.385 0.445 0.15 0.32 0.39 0.375 -
P/RPS 1.03 2.05 0.41 0.15 0.38 0.97 0.19 207.01%
P/EPS 20.58 60.48 10.16 3.18 9.31 30.17 4.84 161.31%
EY 4.86 1.65 9.84 31.44 10.75 3.32 20.64 -61.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.46 0.15 0.32 0.41 0.40 11.29%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 25/11/20 27/08/20 29/06/20 27/02/20 26/11/19 29/08/19 -
Price 0.65 0.445 0.425 0.44 0.275 0.365 0.39 -
P/RPS 1.49 2.37 0.39 0.43 0.33 0.90 0.20 279.13%
P/EPS 29.73 69.90 9.71 9.33 8.00 28.23 5.04 224.71%
EY 3.36 1.43 10.30 10.72 12.50 3.54 19.85 -69.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.47 0.44 0.45 0.28 0.38 0.41 39.89%

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