[FIHB] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 14.94%
YoY- 71.75%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 72,536 80,872 79,210 69,324 61,282 44,880 42,509 42.84%
PBT 6,135 5,850 4,912 5,055 4,481 2,688 2,400 87.06%
Tax -352 -442 -442 -111 -242 -82 -82 164.36%
NP 5,783 5,408 4,470 4,944 4,239 2,606 2,318 84.04%
-
NP to SH 5,615 5,295 4,250 4,778 4,157 2,572 2,283 82.30%
-
Tax Rate 5.74% 7.56% 9.00% 2.20% 5.40% 3.05% 3.42% -
Total Cost 66,753 75,464 74,740 64,380 57,043 42,274 40,191 40.29%
-
Net Worth 29,590 28,539 26,745 25,804 23,642 22,787 22,295 20.79%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 29,590 28,539 26,745 25,804 23,642 22,787 22,295 20.79%
NOSH 82,424 82,771 82,368 82,600 82,580 82,413 82,881 -0.36%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.97% 6.69% 5.64% 7.13% 6.92% 5.81% 5.45% -
ROE 18.98% 18.55% 15.89% 18.52% 17.58% 11.29% 10.24% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 88.00 97.70 96.17 83.93 74.21 54.46 51.29 43.36%
EPS 6.81 6.40 5.16 5.78 5.03 3.12 2.75 83.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.359 0.3448 0.3247 0.3124 0.2863 0.2765 0.269 21.23%
Adjusted Per Share Value based on latest NOSH - 82,600
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 52.69 58.75 57.54 50.36 44.52 32.60 30.88 42.83%
EPS 4.08 3.85 3.09 3.47 3.02 1.87 1.66 82.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2149 0.2073 0.1943 0.1874 0.1717 0.1655 0.162 20.75%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.275 0.205 0.19 0.17 0.16 0.16 0.14 -
P/RPS 0.31 0.21 0.20 0.20 0.22 0.29 0.27 9.65%
P/EPS 4.04 3.20 3.68 2.94 3.18 5.13 5.08 -14.17%
EY 24.77 31.21 27.16 34.03 31.46 19.51 19.68 16.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.59 0.59 0.54 0.56 0.58 0.52 29.94%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 27/02/13 29/11/12 30/08/12 29/05/12 29/02/12 -
Price 0.285 0.31 0.195 0.15 0.19 0.14 0.16 -
P/RPS 0.32 0.32 0.20 0.18 0.26 0.26 0.31 2.14%
P/EPS 4.18 4.85 3.78 2.59 3.77 4.49 5.81 -19.72%
EY 23.90 20.64 26.46 38.56 26.49 22.29 17.22 24.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.90 0.60 0.48 0.66 0.51 0.59 21.50%

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