[FIHB] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 23.54%
YoY- -1.54%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 110,128 101,766 91,998 80,260 69,316 66,827 57,736 53.74%
PBT 9,803 9,272 7,165 4,039 3,620 3,206 3,128 114.00%
Tax -3,072 -2,927 -2,489 -1,426 -1,503 -1,238 -1,336 74.12%
NP 6,731 6,345 4,676 2,613 2,117 1,968 1,792 141.44%
-
NP to SH 6,551 6,223 4,587 2,425 1,963 1,829 1,649 150.62%
-
Tax Rate 31.34% 31.57% 34.74% 35.31% 41.52% 38.62% 42.71% -
Total Cost 103,397 95,421 87,322 77,647 67,199 64,859 55,944 50.54%
-
Net Worth 46,995 45,561 43,301 41,134 40,210 39,146 31,347 30.95%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 826 826 - - - - - -
Div Payout % 12.61% 13.28% - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 46,995 45,561 43,301 41,134 40,210 39,146 31,347 30.95%
NOSH 82,681 82,629 82,747 82,882 82,959 82,638 80,833 1.51%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.11% 6.23% 5.08% 3.26% 3.05% 2.94% 3.10% -
ROE 13.94% 13.66% 10.59% 5.90% 4.88% 4.67% 5.26% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 133.20 123.16 111.18 96.84 83.55 80.87 71.43 51.44%
EPS 7.92 7.53 5.54 2.93 2.37 2.21 2.04 146.81%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5684 0.5514 0.5233 0.4963 0.4847 0.4737 0.3878 29.00%
Adjusted Per Share Value based on latest NOSH - 82,882
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 80.00 73.92 66.83 58.30 50.35 48.54 41.94 53.74%
EPS 4.76 4.52 3.33 1.76 1.43 1.33 1.20 150.37%
DPS 0.60 0.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3414 0.331 0.3145 0.2988 0.2921 0.2844 0.2277 30.96%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.06 0.84 0.43 0.38 0.40 0.30 0.365 -
P/RPS 0.80 0.68 0.39 0.39 0.48 0.37 0.51 34.96%
P/EPS 13.38 11.15 7.76 12.99 16.90 13.55 17.89 -17.59%
EY 7.47 8.97 12.89 7.70 5.92 7.38 5.59 21.30%
DY 0.94 1.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.52 0.82 0.77 0.83 0.63 0.94 57.54%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 29/02/16 30/11/15 28/08/15 27/05/15 27/02/15 27/11/14 -
Price 0.945 0.875 0.645 0.44 0.38 0.44 0.36 -
P/RPS 0.71 0.71 0.58 0.45 0.45 0.54 0.50 26.30%
P/EPS 11.93 11.62 11.64 15.04 16.06 19.88 17.65 -22.96%
EY 8.38 8.61 8.59 6.65 6.23 5.03 5.67 29.71%
DY 1.06 1.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.59 1.23 0.89 0.78 0.93 0.93 47.09%

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