[FIHB] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 1.59%
YoY- -25.38%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 21,360 23,125 11,434 13,405 13,318 6,723 9,063 76.82%
PBT 2,274 973 481 1,327 1,700 -820 193 415.47%
Tax -120 -160 0 169 -251 0 0 -
NP 2,154 813 481 1,496 1,449 -820 193 397.22%
-
NP to SH 2,065 768 478 1,467 1,444 -817 189 390.24%
-
Tax Rate 5.28% 16.44% 0.00% -12.74% 14.76% - 0.00% -
Total Cost 19,206 22,312 10,953 11,909 11,869 7,543 8,870 67.13%
-
Net Worth 25,804 23,642 22,787 22,295 20,702 19,261 19,992 18.49%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 25,804 23,642 22,787 22,295 20,702 19,261 19,992 18.49%
NOSH 82,600 82,580 82,413 82,881 82,514 82,525 82,173 0.34%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.08% 3.52% 4.21% 11.16% 10.88% -12.20% 2.13% -
ROE 8.00% 3.25% 2.10% 6.58% 6.97% -4.24% 0.95% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 25.86 28.00 13.87 16.17 16.14 8.15 11.03 76.20%
EPS 2.50 0.93 0.58 1.77 1.75 -0.99 0.23 388.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3124 0.2863 0.2765 0.269 0.2509 0.2334 0.2433 18.08%
Adjusted Per Share Value based on latest NOSH - 82,881
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.52 16.80 8.31 9.74 9.67 4.88 6.58 76.91%
EPS 1.50 0.56 0.35 1.07 1.05 -0.59 0.14 383.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1874 0.1717 0.1655 0.162 0.1504 0.1399 0.1452 18.48%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.17 0.16 0.16 0.14 0.065 0.10 0.12 -
P/RPS 0.66 0.57 1.15 0.87 0.40 1.23 1.09 -28.36%
P/EPS 6.80 17.20 27.59 7.91 3.71 -10.10 52.17 -74.19%
EY 14.71 5.81 3.63 12.64 26.92 -9.90 1.92 287.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.58 0.52 0.26 0.43 0.49 6.67%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 30/08/12 29/05/12 29/02/12 30/11/11 26/08/11 27/05/11 -
Price 0.15 0.19 0.14 0.16 0.14 0.09 0.105 -
P/RPS 0.58 0.68 1.01 0.99 0.87 1.10 0.95 -27.96%
P/EPS 6.00 20.43 24.14 9.04 8.00 -9.09 45.65 -74.05%
EY 16.67 4.89 4.14 11.06 12.50 -11.00 2.19 285.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.66 0.51 0.59 0.56 0.39 0.43 7.58%

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