[FIHB] QoQ Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 20179.07%
YoY- 99.41%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 67,265 35,586 125,922 93,067 50,516 15,172 116,104 -30.43%
PBT 5,232 2,562 15,062 9,858 783 -1,159 8,928 -29.90%
Tax -1,491 -679 -1,868 -1,148 -749 -174 -3,469 -42.95%
NP 3,741 1,883 13,194 8,710 34 -1,333 5,459 -22.21%
-
NP to SH 3,744 1,884 13,179 8,720 43 -1,333 5,470 -22.28%
-
Tax Rate 28.50% 26.50% 12.40% 11.65% 95.66% - 38.86% -
Total Cost 63,524 33,703 112,728 84,357 50,482 16,505 110,645 -30.85%
-
Net Worth 133,262 131,409 123,817 118,240 114,489 107,331 110,434 13.30%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 133,262 131,409 123,817 118,240 114,489 107,331 110,434 13.30%
NOSH 140,459 140,459 140,459 140,431 183,322 136,155 120,110 10.96%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 5.56% 5.29% 10.48% 9.36% 0.07% -8.79% 4.70% -
ROE 2.81% 1.43% 10.64% 7.37% 0.04% -1.24% 4.95% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 47.93 25.36 94.11 70.71 39.45 12.49 99.86 -38.61%
EPS 2.67 1.34 9.85 6.62 0.03 -1.10 4.70 -31.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9495 0.9363 0.9254 0.8983 0.894 0.8839 0.9498 -0.02%
Adjusted Per Share Value based on latest NOSH - 140,431
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 48.86 25.85 91.47 67.61 36.70 11.02 84.34 -30.43%
EPS 2.72 1.37 9.57 6.33 0.03 -0.97 3.97 -22.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.968 0.9546 0.8994 0.8589 0.8317 0.7797 0.8022 13.30%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.52 0.525 0.515 0.585 0.62 0.625 0.515 -
P/RPS 1.08 2.07 0.55 0.83 1.57 5.00 0.52 62.56%
P/EPS 19.49 39.11 5.23 8.83 1,846.51 -56.93 10.95 46.71%
EY 5.13 2.56 19.13 11.32 0.05 -1.76 9.13 -31.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.56 0.65 0.69 0.71 0.54 1.22%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 24/11/22 25/08/22 26/05/22 24/02/22 26/11/21 28/09/21 -
Price 0.55 0.53 0.54 0.54 0.595 0.615 0.625 -
P/RPS 1.15 2.09 0.57 0.76 1.51 4.92 0.63 49.19%
P/EPS 20.62 39.48 5.48 8.15 1,772.05 -56.02 13.29 33.91%
EY 4.85 2.53 18.24 12.27 0.06 -1.78 7.53 -25.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.58 0.60 0.67 0.70 0.66 -8.23%

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