[FIHB] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -30.99%
YoY- -95.53%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 49,606 48,491 52,879 54,443 54,762 56,556 52,810 -4.09%
PBT 1,364 2,181 2,926 1,702 1,609 1,339 23,159 -84.88%
Tax -1,313 -1,442 -1,500 -591 -505 -1,086 -976 21.88%
NP 51 739 1,426 1,111 1,104 253 22,183 -98.26%
-
NP to SH -234 476 1,164 717 1,039 147 22,157 -
-
Tax Rate 96.26% 66.12% 51.26% 34.72% 31.39% 81.11% 4.21% -
Total Cost 49,555 47,752 51,453 53,332 53,658 56,303 30,627 37.86%
-
Net Worth 17,916 18,115 18,979 18,418 17,861 16,623 14,880 13.18%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - 34 34 34 34 -
Div Payout % - - - 4.83% 3.33% 23.54% 0.16% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 17,916 18,115 18,979 18,418 17,861 16,623 14,880 13.18%
NOSH 83,333 82,643 82,881 82,444 81,707 77,500 69,210 13.19%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.10% 1.52% 2.70% 2.04% 2.02% 0.45% 42.01% -
ROE -1.31% 2.63% 6.13% 3.89% 5.82% 0.88% 148.90% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 59.53 58.67 63.80 66.04 67.02 72.98 76.30 -15.26%
EPS -0.28 0.58 1.40 0.87 1.27 0.19 32.01 -
DPS 0.00 0.00 0.00 0.04 0.04 0.04 0.05 -
NAPS 0.215 0.2192 0.229 0.2234 0.2186 0.2145 0.215 0.00%
Adjusted Per Share Value based on latest NOSH - 82,444
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 36.03 35.22 38.41 39.55 39.78 41.08 38.36 -4.09%
EPS -0.17 0.35 0.85 0.52 0.75 0.11 16.10 -
DPS 0.00 0.00 0.00 0.03 0.03 0.03 0.03 -
NAPS 0.1301 0.1316 0.1379 0.1338 0.1297 0.1208 0.1081 13.15%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.14 0.15 0.17 0.20 0.16 0.19 0.31 -
P/RPS 0.24 0.26 0.27 0.30 0.24 0.26 0.41 -30.04%
P/EPS -49.86 26.04 12.10 23.00 12.58 100.17 0.97 -
EY -2.01 3.84 8.26 4.35 7.95 1.00 103.27 -
DY 0.00 0.00 0.00 0.21 0.26 0.24 0.16 -
P/NAPS 0.65 0.68 0.74 0.90 0.73 0.89 1.44 -41.18%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 27/02/09 27/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.12 0.20 0.14 0.15 0.18 0.22 0.18 -
P/RPS 0.20 0.34 0.22 0.23 0.27 0.30 0.24 -11.45%
P/EPS -42.74 34.72 9.97 17.25 14.16 115.99 0.56 -
EY -2.34 2.88 10.03 5.80 7.06 0.86 177.86 -
DY 0.00 0.00 0.00 0.28 0.24 0.20 0.28 -
P/NAPS 0.56 0.91 0.61 0.67 0.82 1.03 0.84 -23.70%

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