[FIHB] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 38.13%
YoY- 286.65%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 54,443 54,762 56,556 52,810 48,162 44,160 44,063 15.10%
PBT 1,702 1,609 1,339 23,159 16,842 13,803 11,802 -72.40%
Tax -591 -505 -1,086 -976 -739 -506 -118 191.87%
NP 1,111 1,104 253 22,183 16,103 13,297 11,684 -79.07%
-
NP to SH 717 1,039 147 22,157 16,041 13,328 12,005 -84.64%
-
Tax Rate 34.72% 31.39% 81.11% 4.21% 4.39% 3.67% 1.00% -
Total Cost 53,332 53,658 56,303 30,627 32,059 30,863 32,379 39.34%
-
Net Worth 18,418 17,861 16,623 14,880 13,584 11,244 5,815 115.22%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 34 34 34 34 - - - -
Div Payout % 4.83% 3.33% 23.54% 0.16% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 18,418 17,861 16,623 14,880 13,584 11,244 5,815 115.22%
NOSH 82,444 81,707 77,500 69,210 64,166 55,148 27,681 106.59%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.04% 2.02% 0.45% 42.01% 33.44% 30.11% 26.52% -
ROE 3.89% 5.82% 0.88% 148.90% 118.09% 118.53% 206.42% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 66.04 67.02 72.98 76.30 75.06 80.07 159.18 -44.28%
EPS 0.87 1.27 0.19 32.01 25.00 24.17 43.37 -92.56%
DPS 0.04 0.04 0.04 0.05 0.00 0.00 0.00 -
NAPS 0.2234 0.2186 0.2145 0.215 0.2117 0.2039 0.2101 4.16%
Adjusted Per Share Value based on latest NOSH - 69,210
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 39.55 39.78 41.08 38.36 34.99 32.08 32.01 15.09%
EPS 0.52 0.75 0.11 16.10 11.65 9.68 8.72 -84.65%
DPS 0.03 0.03 0.03 0.03 0.00 0.00 0.00 -
NAPS 0.1338 0.1297 0.1208 0.1081 0.0987 0.0817 0.0422 115.36%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.20 0.16 0.19 0.31 0.22 0.35 0.30 -
P/RPS 0.30 0.24 0.26 0.41 0.29 0.44 0.19 35.48%
P/EPS 23.00 12.58 100.17 0.97 0.88 1.45 0.69 929.14%
EY 4.35 7.95 1.00 103.27 113.63 69.05 144.56 -90.26%
DY 0.21 0.26 0.24 0.16 0.00 0.00 0.00 -
P/NAPS 0.90 0.73 0.89 1.44 1.04 1.72 1.43 -26.49%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.15 0.18 0.22 0.18 0.31 0.25 0.31 -
P/RPS 0.23 0.27 0.30 0.24 0.41 0.31 0.19 13.54%
P/EPS 17.25 14.16 115.99 0.56 1.24 1.03 0.71 733.99%
EY 5.80 7.06 0.86 177.86 80.64 96.67 139.90 -87.95%
DY 0.28 0.24 0.20 0.28 0.00 0.00 0.00 -
P/NAPS 0.67 0.82 1.03 0.84 1.46 1.23 1.48 -40.95%

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