[FIHB] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -11.05%
YoY- 86.16%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 64,634 72,536 80,872 79,210 69,324 61,282 44,880 27.49%
PBT 4,796 6,135 5,850 4,912 5,055 4,481 2,688 47.05%
Tax -252 -352 -442 -442 -111 -242 -82 111.23%
NP 4,544 5,783 5,408 4,470 4,944 4,239 2,606 44.82%
-
NP to SH 4,461 5,615 5,295 4,250 4,778 4,157 2,572 44.30%
-
Tax Rate 5.25% 5.74% 7.56% 9.00% 2.20% 5.40% 3.05% -
Total Cost 60,090 66,753 75,464 74,740 64,380 57,043 42,274 26.39%
-
Net Worth 30,642 29,590 28,539 26,745 25,804 23,642 22,787 21.80%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 30,642 29,590 28,539 26,745 25,804 23,642 22,787 21.80%
NOSH 82,818 82,424 82,771 82,368 82,600 82,580 82,413 0.32%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.03% 7.97% 6.69% 5.64% 7.13% 6.92% 5.81% -
ROE 14.56% 18.98% 18.55% 15.89% 18.52% 17.58% 11.29% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 78.04 88.00 97.70 96.17 83.93 74.21 54.46 27.07%
EPS 5.39 6.81 6.40 5.16 5.78 5.03 3.12 43.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.359 0.3448 0.3247 0.3124 0.2863 0.2765 21.41%
Adjusted Per Share Value based on latest NOSH - 82,368
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 46.95 52.69 58.75 57.54 50.36 44.52 32.60 27.50%
EPS 3.24 4.08 3.85 3.09 3.47 3.02 1.87 44.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2226 0.2149 0.2073 0.1943 0.1874 0.1717 0.1655 21.82%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.28 0.275 0.205 0.19 0.17 0.16 0.16 -
P/RPS 0.36 0.31 0.21 0.20 0.20 0.22 0.29 15.49%
P/EPS 5.20 4.04 3.20 3.68 2.94 3.18 5.13 0.90%
EY 19.24 24.77 31.21 27.16 34.03 31.46 19.51 -0.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.77 0.59 0.59 0.54 0.56 0.58 19.72%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 30/05/13 27/02/13 29/11/12 30/08/12 29/05/12 -
Price 0.27 0.285 0.31 0.195 0.15 0.19 0.14 -
P/RPS 0.35 0.32 0.32 0.20 0.18 0.26 0.26 21.89%
P/EPS 5.01 4.18 4.85 3.78 2.59 3.77 4.49 7.57%
EY 19.95 23.90 20.64 26.46 38.56 26.49 22.29 -7.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.79 0.90 0.60 0.48 0.66 0.51 26.98%

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