[FIHB] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -78.82%
YoY- -89.35%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 21,922 18,720 23,111 16,507 10,978 16,231 14,020 34.82%
PBT 1,571 1,101 896 471 1,152 687 818 54.69%
Tax -613 -265 -251 -297 -690 0 -349 45.72%
NP 958 836 645 174 462 687 469 61.19%
-
NP to SH 920 813 595 97 458 679 415 70.26%
-
Tax Rate 39.02% 24.07% 28.01% 63.06% 59.90% 0.00% 42.67% -
Total Cost 20,964 17,884 22,466 16,333 10,516 15,544 13,551 33.86%
-
Net Worth 41,134 40,210 39,146 31,347 32,118 31,482 31,183 20.33%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 41,134 40,210 39,146 31,347 32,118 31,482 31,183 20.33%
NOSH 82,882 82,959 82,638 80,833 83,272 82,804 83,000 -0.09%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.37% 4.47% 2.79% 1.05% 4.21% 4.23% 3.35% -
ROE 2.24% 2.02% 1.52% 0.31% 1.43% 2.16% 1.33% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 26.45 22.57 27.97 20.42 13.18 19.60 16.89 34.96%
EPS 1.11 0.98 0.72 0.12 0.55 0.82 0.50 70.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4963 0.4847 0.4737 0.3878 0.3857 0.3802 0.3757 20.45%
Adjusted Per Share Value based on latest NOSH - 80,833
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.92 13.60 16.79 11.99 7.97 11.79 10.18 34.84%
EPS 0.67 0.59 0.43 0.07 0.33 0.49 0.30 71.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2988 0.2921 0.2844 0.2277 0.2333 0.2287 0.2265 20.34%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.38 0.40 0.30 0.365 0.40 0.285 0.29 -
P/RPS 1.44 1.77 1.07 1.79 3.03 1.45 1.72 -11.19%
P/EPS 34.23 40.82 41.67 304.17 72.73 34.76 58.00 -29.70%
EY 2.92 2.45 2.40 0.33 1.38 2.88 1.72 42.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.83 0.63 0.94 1.04 0.75 0.77 0.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 27/05/15 27/02/15 27/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.44 0.38 0.44 0.36 0.355 0.365 0.28 -
P/RPS 1.66 1.68 1.57 1.76 2.69 1.86 1.66 0.00%
P/EPS 39.64 38.78 61.11 300.00 64.55 44.51 56.00 -20.62%
EY 2.52 2.58 1.64 0.33 1.55 2.25 1.79 25.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.78 0.93 0.93 0.92 0.96 0.75 12.12%

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