[FIHB] QoQ TTM Result on 31-Dec-2018 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 18.26%
YoY- 81.56%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 198,851 206,497 171,373 164,479 153,954 149,408 174,419 9.12%
PBT 11,359 11,819 10,233 9,703 10,196 9,720 9,048 16.35%
Tax -3,689 -3,939 -2,533 -2,406 -2,811 -2,672 -4,263 -9.18%
NP 7,670 7,880 7,700 7,297 7,385 7,048 4,785 36.92%
-
NP to SH 7,765 8,173 7,146 5,966 5,045 3,824 2,375 120.12%
-
Tax Rate 32.48% 33.33% 24.75% 24.80% 27.57% 27.49% 47.12% -
Total Cost 191,181 198,617 163,673 157,182 146,569 142,360 169,634 8.29%
-
Net Worth 101,259 99,692 98,664 96,271 96,345 97,333 103,138 -1.21%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 101,259 99,692 98,664 96,271 96,345 97,333 103,138 -1.21%
NOSH 109,000 109,000 109,000 109,000 109,000 109,000 109,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.86% 3.82% 4.49% 4.44% 4.80% 4.72% 2.74% -
ROE 7.67% 8.20% 7.24% 6.20% 5.24% 3.93% 2.30% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 187.11 195.58 162.66 156.79 147.76 139.42 161.28 10.40%
EPS 7.31 7.74 6.78 5.69 4.84 3.57 2.20 122.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9528 0.9442 0.9365 0.9177 0.9247 0.9083 0.9537 -0.06%
Adjusted Per Share Value based on latest NOSH - 109,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 144.45 150.00 124.49 119.48 111.83 108.53 126.70 9.12%
EPS 5.64 5.94 5.19 4.33 3.66 2.78 1.73 119.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7356 0.7242 0.7167 0.6993 0.6999 0.707 0.7492 -1.21%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.39 0.375 0.50 0.32 0.36 0.36 0.44 -
P/RPS 0.21 0.19 0.31 0.20 0.24 0.26 0.27 -15.41%
P/EPS 5.34 4.84 7.37 5.63 7.43 10.09 20.04 -58.55%
EY 18.73 20.64 13.57 17.77 13.45 9.91 4.99 141.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.53 0.35 0.39 0.40 0.46 -7.37%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 29/08/19 27/05/19 27/02/19 29/11/18 30/08/18 30/05/18 -
Price 0.365 0.39 0.43 0.37 0.315 0.385 0.38 -
P/RPS 0.20 0.20 0.26 0.24 0.21 0.28 0.24 -11.43%
P/EPS 5.00 5.04 6.34 6.51 6.51 10.79 17.30 -56.25%
EY 20.02 19.85 15.77 15.37 15.37 9.27 5.78 128.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.46 0.40 0.34 0.42 0.40 -3.35%

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