[FIHB] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 61.63%
YoY- 194.61%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 80,872 79,210 69,324 61,282 44,880 42,509 43,707 50.66%
PBT 5,850 4,912 5,055 4,481 2,688 2,400 3,336 45.36%
Tax -442 -442 -111 -242 -82 -82 -512 -9.32%
NP 5,408 4,470 4,944 4,239 2,606 2,318 2,824 54.14%
-
NP to SH 5,295 4,250 4,778 4,157 2,572 2,283 2,782 53.52%
-
Tax Rate 7.56% 9.00% 2.20% 5.40% 3.05% 3.42% 15.35% -
Total Cost 75,464 74,740 64,380 57,043 42,274 40,191 40,883 50.41%
-
Net Worth 28,539 26,745 25,804 23,642 22,787 22,295 20,702 23.84%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 28,539 26,745 25,804 23,642 22,787 22,295 20,702 23.84%
NOSH 82,771 82,368 82,600 82,580 82,413 82,881 82,514 0.20%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.69% 5.64% 7.13% 6.92% 5.81% 5.45% 6.46% -
ROE 18.55% 15.89% 18.52% 17.58% 11.29% 10.24% 13.44% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 97.70 96.17 83.93 74.21 54.46 51.29 52.97 50.34%
EPS 6.40 5.16 5.78 5.03 3.12 2.75 3.37 53.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3448 0.3247 0.3124 0.2863 0.2765 0.269 0.2509 23.58%
Adjusted Per Share Value based on latest NOSH - 82,580
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 55.79 54.64 47.82 42.28 30.96 29.32 30.15 50.66%
EPS 3.65 2.93 3.30 2.87 1.77 1.57 1.92 53.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1969 0.1845 0.178 0.1631 0.1572 0.1538 0.1428 23.85%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.205 0.19 0.17 0.16 0.16 0.14 0.065 -
P/RPS 0.21 0.20 0.20 0.22 0.29 0.27 0.12 45.17%
P/EPS 3.20 3.68 2.94 3.18 5.13 5.08 1.93 40.04%
EY 31.21 27.16 34.03 31.46 19.51 19.68 51.87 -28.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.54 0.56 0.58 0.52 0.26 72.59%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 29/11/12 30/08/12 29/05/12 29/02/12 30/11/11 -
Price 0.31 0.195 0.15 0.19 0.14 0.16 0.14 -
P/RPS 0.32 0.20 0.18 0.26 0.26 0.31 0.26 14.83%
P/EPS 4.85 3.78 2.59 3.77 4.49 5.81 4.15 10.93%
EY 20.64 26.46 38.56 26.49 22.29 17.22 24.08 -9.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.60 0.48 0.66 0.51 0.59 0.56 37.16%

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