[FIHB] QoQ Quarter Result on 30-Sep-2020 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 306.82%
YoY- -47.02%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 25,250 40,797 28,565 21,492 5,861 21,269 46,174 -33.15%
PBT 2,047 3,301 2,433 1,147 -1,213 2,278 3,461 -29.56%
Tax -949 -1,428 -666 -426 754 -714 -1,042 -6.04%
NP 1,098 1,873 1,767 721 -459 1,564 2,419 -40.96%
-
NP to SH 1,097 1,872 1,773 728 -352 1,382 2,285 -38.71%
-
Tax Rate 46.36% 43.26% 27.37% 37.14% - 31.34% 30.11% -
Total Cost 24,152 38,924 26,798 20,771 6,320 19,705 43,755 -32.73%
-
Net Worth 110,434 109,161 109,709 107,897 104,439 105,447 104,891 3.49%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 110,434 109,161 109,709 107,897 104,439 105,447 104,891 3.49%
NOSH 120,110 119,815 116,112 116,112 109,523 109,000 109,000 6.69%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 4.35% 4.59% 6.19% 3.35% -7.83% 7.35% 5.24% -
ROE 0.99% 1.71% 1.62% 0.67% -0.34% 1.31% 2.18% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 21.72 35.31 24.97 18.79 5.47 19.90 43.39 -36.98%
EPS 0.94 1.62 1.55 0.64 -0.33 1.29 2.15 -42.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9498 0.9449 0.959 0.9435 0.9753 0.9865 0.9857 -2.44%
Adjusted Per Share Value based on latest NOSH - 116,112
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 18.34 29.64 20.75 15.61 4.26 15.45 33.54 -33.15%
EPS 0.80 1.36 1.29 0.53 -0.26 1.00 1.66 -38.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8022 0.793 0.7969 0.7838 0.7587 0.766 0.7619 3.49%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.515 0.53 0.45 0.385 0.445 0.15 0.32 -
P/RPS 2.37 1.50 1.80 2.05 8.13 0.75 0.74 117.42%
P/EPS 54.58 32.71 29.04 60.48 -135.38 11.60 14.90 137.81%
EY 1.83 3.06 3.44 1.65 -0.74 8.62 6.71 -57.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.47 0.41 0.46 0.15 0.32 41.78%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 28/09/21 27/05/21 25/02/21 25/11/20 27/08/20 29/06/20 27/02/20 -
Price 0.625 0.53 0.65 0.445 0.425 0.44 0.275 -
P/RPS 2.88 1.50 2.60 2.37 7.77 2.21 0.63 175.70%
P/EPS 66.24 32.71 41.94 69.90 -129.29 34.03 12.81 199.32%
EY 1.51 3.06 2.38 1.43 -0.77 2.94 7.81 -66.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.56 0.68 0.47 0.44 0.45 0.28 77.20%

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