[FIHB] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 3.32%
YoY- 34.48%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 94,796 116,213 169,175 189,183 198,851 206,497 171,373 -32.54%
PBT 5,673 6,701 11,238 11,871 11,359 11,819 10,233 -32.44%
Tax -1,428 -1,719 -3,566 -3,768 -3,689 -3,939 -2,533 -31.68%
NP 4,245 4,982 7,672 8,103 7,670 7,880 7,700 -32.69%
-
NP to SH 4,043 4,689 7,506 8,023 7,765 8,173 7,146 -31.52%
-
Tax Rate 25.17% 25.65% 31.73% 31.74% 32.48% 33.33% 24.75% -
Total Cost 90,551 111,231 161,503 181,080 191,181 198,617 163,673 -32.53%
-
Net Worth 107,897 104,439 105,447 104,891 101,259 99,692 98,664 6.12%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 107,897 104,439 105,447 104,891 101,259 99,692 98,664 6.12%
NOSH 116,112 109,523 109,000 109,000 109,000 109,000 109,000 4.29%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 4.48% 4.29% 4.53% 4.28% 3.86% 3.82% 4.49% -
ROE 3.75% 4.49% 7.12% 7.65% 7.67% 8.20% 7.24% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 82.89 108.52 158.27 177.78 187.11 195.58 162.66 -36.12%
EPS 3.54 4.38 7.02 7.54 7.31 7.74 6.78 -35.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9435 0.9753 0.9865 0.9857 0.9528 0.9442 0.9365 0.49%
Adjusted Per Share Value based on latest NOSH - 109,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 68.86 84.42 122.89 137.43 144.45 150.00 124.49 -32.54%
EPS 2.94 3.41 5.45 5.83 5.64 5.94 5.19 -31.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7838 0.7587 0.766 0.7619 0.7356 0.7242 0.7167 6.13%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.385 0.445 0.15 0.32 0.39 0.375 0.50 -
P/RPS 0.46 0.41 0.09 0.18 0.21 0.19 0.31 30.00%
P/EPS 10.89 10.16 2.14 4.24 5.34 4.84 7.37 29.63%
EY 9.18 9.84 46.81 23.56 18.73 20.64 13.57 -22.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.15 0.32 0.41 0.40 0.53 -15.69%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 27/08/20 29/06/20 27/02/20 26/11/19 29/08/19 27/05/19 -
Price 0.445 0.425 0.44 0.275 0.365 0.39 0.43 -
P/RPS 0.54 0.39 0.28 0.15 0.20 0.20 0.26 62.56%
P/EPS 12.59 9.71 6.27 3.65 5.00 5.04 6.34 57.79%
EY 7.94 10.30 15.96 27.42 20.02 19.85 15.77 -36.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.45 0.28 0.38 0.41 0.46 1.44%

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