[FIHB] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -5.76%
YoY- -28.13%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 153,954 149,408 174,419 183,254 175,245 156,974 132,727 10.38%
PBT 10,196 9,720 9,048 10,817 9,061 8,442 8,809 10.22%
Tax -2,811 -2,672 -4,263 -5,010 -3,787 -3,404 -2,496 8.23%
NP 7,385 7,048 4,785 5,807 5,274 5,038 6,313 11.01%
-
NP to SH 5,045 3,824 2,375 3,286 3,487 3,993 5,061 -0.21%
-
Tax Rate 27.57% 27.49% 47.12% 46.32% 41.79% 40.32% 28.33% -
Total Cost 146,569 142,360 169,634 177,447 169,971 151,936 126,414 10.35%
-
Net Worth 96,345 97,333 103,138 103,304 105,178 78,143 79,691 13.47%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 96,345 97,333 103,138 103,304 105,178 78,143 79,691 13.47%
NOSH 109,000 109,000 109,000 109,000 109,000 109,000 86,800 16.37%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.80% 4.72% 2.74% 3.17% 3.01% 3.21% 4.76% -
ROE 5.24% 3.93% 2.30% 3.18% 3.32% 5.11% 6.35% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 147.76 139.42 161.28 168.89 154.47 188.06 152.91 -2.25%
EPS 4.84 3.57 2.20 3.03 3.07 4.78 5.83 -11.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9247 0.9083 0.9537 0.9521 0.9271 0.9362 0.9181 0.47%
Adjusted Per Share Value based on latest NOSH - 109,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 111.83 108.53 126.70 133.12 127.30 114.03 96.41 10.38%
EPS 3.66 2.78 1.73 2.39 2.53 2.90 3.68 -0.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6999 0.707 0.7492 0.7504 0.764 0.5676 0.5789 13.47%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.36 0.36 0.44 0.545 0.675 0.735 0.775 -
P/RPS 0.24 0.26 0.27 0.32 0.44 0.39 0.51 -39.47%
P/EPS 7.43 10.09 20.04 18.00 21.96 15.36 13.29 -32.11%
EY 13.45 9.91 4.99 5.56 4.55 6.51 7.52 47.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.46 0.57 0.73 0.79 0.84 -40.01%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 30/05/18 28/02/18 29/11/17 29/08/17 29/05/17 -
Price 0.315 0.385 0.38 0.465 0.655 0.63 0.775 -
P/RPS 0.21 0.28 0.24 0.28 0.42 0.33 0.51 -44.62%
P/EPS 6.51 10.79 17.30 15.35 21.31 13.17 13.29 -37.83%
EY 15.37 9.27 5.78 6.51 4.69 7.59 7.52 60.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.42 0.40 0.49 0.71 0.67 0.84 -45.25%

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