[FIHB] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -20.37%
YoY- -56.14%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 69,316 66,827 57,736 54,687 58,498 55,363 64,634 4.77%
PBT 3,620 3,206 3,128 3,592 3,698 4,430 4,796 -17.11%
Tax -1,503 -1,238 -1,336 -1,059 -439 -439 -252 229.23%
NP 2,117 1,968 1,792 2,533 3,259 3,991 4,544 -39.93%
-
NP to SH 1,963 1,829 1,649 2,463 3,093 3,937 4,461 -42.17%
-
Tax Rate 41.52% 38.62% 42.71% 29.48% 11.87% 9.91% 5.25% -
Total Cost 67,199 64,859 55,944 52,154 55,239 51,372 60,090 7.74%
-
Net Worth 40,210 39,146 31,347 32,118 31,482 31,183 30,642 19.88%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 40,210 39,146 31,347 32,118 31,482 31,183 30,642 19.88%
NOSH 82,959 82,638 80,833 83,272 82,804 83,000 82,818 0.11%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.05% 2.94% 3.10% 4.63% 5.57% 7.21% 7.03% -
ROE 4.88% 4.67% 5.26% 7.67% 9.82% 12.63% 14.56% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 83.55 80.87 71.43 65.67 70.65 66.70 78.04 4.65%
EPS 2.37 2.21 2.04 2.96 3.74 4.74 5.39 -42.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4847 0.4737 0.3878 0.3857 0.3802 0.3757 0.37 19.74%
Adjusted Per Share Value based on latest NOSH - 83,272
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 50.35 48.54 41.94 39.73 42.49 40.22 46.95 4.77%
EPS 1.43 1.33 1.20 1.79 2.25 2.86 3.24 -42.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2921 0.2844 0.2277 0.2333 0.2287 0.2265 0.2226 19.87%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.40 0.30 0.365 0.40 0.285 0.29 0.28 -
P/RPS 0.48 0.37 0.51 0.61 0.40 0.43 0.36 21.16%
P/EPS 16.90 13.55 17.89 13.52 7.63 6.11 5.20 119.56%
EY 5.92 7.38 5.59 7.39 13.11 16.36 19.24 -54.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.63 0.94 1.04 0.75 0.77 0.76 6.05%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 27/11/14 29/08/14 30/05/14 28/02/14 27/11/13 -
Price 0.38 0.44 0.36 0.355 0.365 0.28 0.27 -
P/RPS 0.45 0.54 0.50 0.54 0.52 0.42 0.35 18.25%
P/EPS 16.06 19.88 17.65 12.00 9.77 5.90 5.01 117.56%
EY 6.23 5.03 5.67 8.33 10.23 16.94 19.95 -54.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.93 0.93 0.92 0.96 0.75 0.73 4.51%

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