[FIHB] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 197.56%
YoY- -65.64%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 32,883 34,101 35,464 36,374 47,228 49,606 48,491 -22.79%
PBT 106 663 663 1,152 924 1,364 2,181 -86.65%
Tax -208 -633 -624 -644 -1,302 -1,313 -1,442 -72.46%
NP -102 30 39 508 -378 51 739 -
-
NP to SH -178 -56 -72 400 -410 -234 476 -
-
Tax Rate 196.23% 95.48% 94.12% 55.90% 140.91% 96.26% 66.12% -
Total Cost 32,985 34,071 35,425 35,866 47,606 49,555 47,752 -21.84%
-
Net Worth 17,519 17,941 18,129 19,369 17,688 17,916 18,115 -2.20%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 17,519 17,941 18,129 19,369 17,688 17,916 18,115 -2.20%
NOSH 81,111 83,488 82,708 82,738 81,250 83,333 82,643 -1.23%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -0.31% 0.09% 0.11% 1.40% -0.80% 0.10% 1.52% -
ROE -1.02% -0.31% -0.40% 2.07% -2.32% -1.31% 2.63% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 40.54 40.85 42.88 43.96 58.13 59.53 58.67 -21.82%
EPS -0.22 -0.07 -0.09 0.48 -0.50 -0.28 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.216 0.2149 0.2192 0.2341 0.2177 0.215 0.2192 -0.97%
Adjusted Per Share Value based on latest NOSH - 82,738
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 23.89 24.77 25.76 26.42 34.31 36.03 35.22 -22.78%
EPS -0.13 -0.04 -0.05 0.29 -0.30 -0.17 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1273 0.1303 0.1317 0.1407 0.1285 0.1301 0.1316 -2.18%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.10 0.11 0.11 0.10 0.09 0.14 0.15 -
P/RPS 0.25 0.27 0.26 0.23 0.15 0.24 0.26 -2.57%
P/EPS -45.57 -164.00 -126.36 20.68 -17.84 -49.86 26.04 -
EY -2.19 -0.61 -0.79 4.83 -5.61 -2.01 3.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.50 0.43 0.41 0.65 0.68 -22.92%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 28/05/09 -
Price 0.10 0.10 0.12 0.17 0.15 0.12 0.20 -
P/RPS 0.25 0.24 0.28 0.39 0.26 0.20 0.34 -18.51%
P/EPS -45.57 -149.09 -137.85 35.16 -29.73 -42.74 34.72 -
EY -2.19 -0.67 -0.73 2.84 -3.36 -2.34 2.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.55 0.73 0.69 0.56 0.91 -36.51%

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