[FIHB] QoQ TTM Result on 30-Jun-2021 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 36.04%
YoY- 16.66%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 118,317 116,563 109,784 116,104 96,715 77,187 94,796 15.93%
PBT 11,905 6,131 6,622 8,928 5,668 4,645 5,673 63.98%
Tax -2,097 -3,126 -3,217 -3,469 -1,766 -1,052 -1,428 29.22%
NP 9,808 3,005 3,405 5,459 3,902 3,593 4,245 74.85%
-
NP to SH 9,817 3,012 3,409 5,470 4,021 3,531 4,043 80.75%
-
Tax Rate 17.61% 50.99% 48.58% 38.86% 31.16% 22.65% 25.17% -
Total Cost 108,509 113,558 106,379 110,645 92,813 73,594 90,551 12.83%
-
Net Worth 118,240 114,489 107,331 110,434 109,161 109,709 107,897 6.29%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 118,240 114,489 107,331 110,434 109,161 109,709 107,897 6.29%
NOSH 140,431 183,322 136,155 120,110 119,815 116,112 116,112 13.52%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 8.29% 2.58% 3.10% 4.70% 4.03% 4.65% 4.48% -
ROE 8.30% 2.63% 3.18% 4.95% 3.68% 3.22% 3.75% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 89.89 91.02 90.41 99.86 83.72 67.47 82.89 5.55%
EPS 7.46 2.35 2.81 4.70 3.48 3.09 3.54 64.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8983 0.894 0.8839 0.9498 0.9449 0.959 0.9435 -3.22%
Adjusted Per Share Value based on latest NOSH - 120,110
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 85.95 84.67 79.75 84.34 70.26 56.07 68.86 15.94%
EPS 7.13 2.19 2.48 3.97 2.92 2.56 2.94 80.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8589 0.8317 0.7797 0.8022 0.793 0.7969 0.7838 6.29%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.585 0.62 0.625 0.515 0.53 0.45 0.385 -
P/RPS 0.65 0.68 0.69 0.52 0.63 0.67 0.46 25.94%
P/EPS 7.84 26.36 22.26 10.95 15.23 14.58 10.89 -19.68%
EY 12.75 3.79 4.49 9.13 6.57 6.86 9.18 24.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.71 0.54 0.56 0.47 0.41 36.00%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 24/02/22 26/11/21 28/09/21 27/05/21 25/02/21 25/11/20 -
Price 0.54 0.595 0.615 0.625 0.53 0.65 0.445 -
P/RPS 0.60 0.65 0.68 0.63 0.63 0.96 0.54 7.28%
P/EPS 7.24 25.30 21.91 13.29 15.23 21.06 12.59 -30.87%
EY 13.81 3.95 4.56 7.53 6.57 4.75 7.94 44.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.70 0.66 0.56 0.68 0.47 17.69%

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