[FIHB] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 97.17%
YoY- 1662.92%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 61,282 44,880 42,509 43,707 40,409 43,033 40,072 32.77%
PBT 4,481 2,688 2,400 3,336 1,730 2,190 809 213.37%
Tax -242 -82 -82 -512 -264 -264 -264 -5.64%
NP 4,239 2,606 2,318 2,824 1,466 1,926 545 293.05%
-
NP to SH 4,157 2,572 2,283 2,782 1,411 1,869 489 317.07%
-
Tax Rate 5.40% 3.05% 3.42% 15.35% 15.26% 12.05% 32.63% -
Total Cost 57,043 42,274 40,191 40,883 38,943 41,107 39,527 27.73%
-
Net Worth 23,642 22,787 22,295 20,702 19,261 19,992 19,841 12.40%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 23,642 22,787 22,295 20,702 19,261 19,992 19,841 12.40%
NOSH 82,580 82,413 82,881 82,514 82,525 82,173 82,605 -0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.92% 5.81% 5.45% 6.46% 3.63% 4.48% 1.36% -
ROE 17.58% 11.29% 10.24% 13.44% 7.33% 9.35% 2.46% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 74.21 54.46 51.29 52.97 48.97 52.37 48.51 32.80%
EPS 5.03 3.12 2.75 3.37 1.71 2.27 0.59 317.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2863 0.2765 0.269 0.2509 0.2334 0.2433 0.2402 12.42%
Adjusted Per Share Value based on latest NOSH - 82,514
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 42.28 30.96 29.32 30.15 27.88 29.69 27.64 32.79%
EPS 2.87 1.77 1.57 1.92 0.97 1.29 0.34 315.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1631 0.1572 0.1538 0.1428 0.1329 0.1379 0.1369 12.39%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.16 0.16 0.14 0.065 0.10 0.12 0.10 -
P/RPS 0.22 0.29 0.27 0.12 0.20 0.23 0.21 3.15%
P/EPS 3.18 5.13 5.08 1.93 5.85 5.28 16.89 -67.18%
EY 31.46 19.51 19.68 51.87 17.10 18.95 5.92 204.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.52 0.26 0.43 0.49 0.42 21.16%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 29/05/12 29/02/12 30/11/11 26/08/11 27/05/11 28/02/11 -
Price 0.19 0.14 0.16 0.14 0.09 0.105 0.10 -
P/RPS 0.26 0.26 0.31 0.26 0.18 0.20 0.21 15.31%
P/EPS 3.77 4.49 5.81 4.15 5.26 4.62 16.89 -63.23%
EY 26.49 22.29 17.22 24.08 19.00 21.66 5.92 171.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.51 0.59 0.56 0.39 0.43 0.42 35.20%

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