[FIHB] QoQ TTM Result on 31-Dec-2016 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -16.81%
YoY- -26.53%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 175,245 156,974 132,727 116,591 112,162 112,669 110,128 36.26%
PBT 9,061 8,442 8,809 6,291 7,608 9,665 9,803 -5.10%
Tax -3,787 -3,404 -2,496 -1,370 -1,914 -2,829 -3,072 14.95%
NP 5,274 5,038 6,313 4,921 5,694 6,836 6,731 -14.99%
-
NP to SH 3,487 3,993 5,061 4,572 5,496 6,688 6,551 -34.29%
-
Tax Rate 41.79% 40.32% 28.33% 21.78% 25.16% 29.27% 31.34% -
Total Cost 169,971 151,936 126,414 111,670 106,468 105,833 103,397 39.24%
-
Net Worth 105,178 78,143 79,691 82,904 48,829 47,348 46,995 71.01%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - 826 826 826 -
Div Payout % - - - - 15.03% 12.35% 12.61% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 105,178 78,143 79,691 82,904 48,829 47,348 46,995 71.01%
NOSH 109,000 109,000 86,800 85,424 84,015 83,228 82,681 20.21%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.01% 3.21% 4.76% 4.22% 5.08% 6.07% 6.11% -
ROE 3.32% 5.11% 6.35% 5.51% 11.26% 14.13% 13.94% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 154.47 188.06 152.91 136.48 133.50 135.37 133.20 10.37%
EPS 3.07 4.78 5.83 5.35 6.54 8.04 7.92 -46.80%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 0.9271 0.9362 0.9181 0.9705 0.5812 0.5689 0.5684 38.52%
Adjusted Per Share Value based on latest NOSH - 85,424
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 127.30 114.03 96.41 84.69 81.48 81.84 80.00 36.26%
EPS 2.53 2.90 3.68 3.32 3.99 4.86 4.76 -34.35%
DPS 0.00 0.00 0.00 0.00 0.60 0.60 0.60 -
NAPS 0.764 0.5676 0.5789 0.6022 0.3547 0.3439 0.3414 71.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.675 0.735 0.775 0.66 0.70 0.905 1.06 -
P/RPS 0.44 0.39 0.51 0.48 0.52 0.67 0.80 -32.84%
P/EPS 21.96 15.36 13.29 12.33 10.70 11.26 13.38 39.09%
EY 4.55 6.51 7.52 8.11 9.35 8.88 7.47 -28.12%
DY 0.00 0.00 0.00 0.00 1.43 1.10 0.94 -
P/NAPS 0.73 0.79 0.84 0.68 1.20 1.59 1.86 -46.36%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 29/05/17 28/02/17 29/11/16 26/08/16 27/05/16 -
Price 0.655 0.63 0.775 0.625 0.72 0.815 0.945 -
P/RPS 0.42 0.33 0.51 0.46 0.54 0.60 0.71 -29.50%
P/EPS 21.31 13.17 13.29 11.68 11.01 10.14 11.93 47.16%
EY 4.69 7.59 7.52 8.56 9.09 9.86 8.38 -32.06%
DY 0.00 0.00 0.00 0.00 1.39 1.23 1.06 -
P/NAPS 0.71 0.67 0.84 0.64 1.24 1.43 1.66 -43.20%

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