[FIHB] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 606.8%
YoY- -92.2%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 48,491 52,879 54,443 54,762 56,556 52,810 48,162 0.45%
PBT 2,181 2,926 1,702 1,609 1,339 23,159 16,842 -74.37%
Tax -1,442 -1,500 -591 -505 -1,086 -976 -739 56.08%
NP 739 1,426 1,111 1,104 253 22,183 16,103 -87.15%
-
NP to SH 476 1,164 717 1,039 147 22,157 16,041 -90.39%
-
Tax Rate 66.12% 51.26% 34.72% 31.39% 81.11% 4.21% 4.39% -
Total Cost 47,752 51,453 53,332 53,658 56,303 30,627 32,059 30.39%
-
Net Worth 18,115 18,979 18,418 17,861 16,623 14,880 13,584 21.13%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - 34 34 34 34 - -
Div Payout % - - 4.83% 3.33% 23.54% 0.16% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 18,115 18,979 18,418 17,861 16,623 14,880 13,584 21.13%
NOSH 82,643 82,881 82,444 81,707 77,500 69,210 64,166 18.35%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.52% 2.70% 2.04% 2.02% 0.45% 42.01% 33.44% -
ROE 2.63% 6.13% 3.89% 5.82% 0.88% 148.90% 118.09% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 58.67 63.80 66.04 67.02 72.98 76.30 75.06 -15.13%
EPS 0.58 1.40 0.87 1.27 0.19 32.01 25.00 -91.84%
DPS 0.00 0.00 0.04 0.04 0.04 0.05 0.00 -
NAPS 0.2192 0.229 0.2234 0.2186 0.2145 0.215 0.2117 2.34%
Adjusted Per Share Value based on latest NOSH - 81,707
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 33.45 36.48 37.56 37.78 39.02 36.43 33.22 0.46%
EPS 0.33 0.80 0.49 0.72 0.10 15.28 11.07 -90.36%
DPS 0.00 0.00 0.02 0.02 0.02 0.02 0.00 -
NAPS 0.125 0.1309 0.1271 0.1232 0.1147 0.1027 0.0937 21.16%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.15 0.17 0.20 0.16 0.19 0.31 0.22 -
P/RPS 0.26 0.27 0.30 0.24 0.26 0.41 0.29 -7.01%
P/EPS 26.04 12.10 23.00 12.58 100.17 0.97 0.88 854.72%
EY 3.84 8.26 4.35 7.95 1.00 103.27 113.63 -89.52%
DY 0.00 0.00 0.21 0.26 0.24 0.16 0.00 -
P/NAPS 0.68 0.74 0.90 0.73 0.89 1.44 1.04 -24.64%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 27/02/09 27/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.20 0.14 0.15 0.18 0.22 0.18 0.31 -
P/RPS 0.34 0.22 0.23 0.27 0.30 0.24 0.41 -11.72%
P/EPS 34.72 9.97 17.25 14.16 115.99 0.56 1.24 820.22%
EY 2.88 10.03 5.80 7.06 0.86 177.86 80.64 -89.13%
DY 0.00 0.00 0.28 0.24 0.20 0.28 0.00 -
P/NAPS 0.91 0.61 0.67 0.82 1.03 0.84 1.46 -27.01%

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