[FIHB] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -12.66%
YoY- -55.99%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 109,784 116,104 96,715 77,187 94,796 116,213 169,175 -25.02%
PBT 6,622 8,928 5,668 4,645 5,673 6,701 11,238 -29.69%
Tax -3,217 -3,469 -1,766 -1,052 -1,428 -1,719 -3,566 -6.63%
NP 3,405 5,459 3,902 3,593 4,245 4,982 7,672 -41.78%
-
NP to SH 3,409 5,470 4,021 3,531 4,043 4,689 7,506 -40.88%
-
Tax Rate 48.58% 38.86% 31.16% 22.65% 25.17% 25.65% 31.73% -
Total Cost 106,379 110,645 92,813 73,594 90,551 111,231 161,503 -24.27%
-
Net Worth 107,331 110,434 109,161 109,709 107,897 104,439 105,447 1.18%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 107,331 110,434 109,161 109,709 107,897 104,439 105,447 1.18%
NOSH 136,155 120,110 119,815 116,112 116,112 109,523 109,000 15.97%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.10% 4.70% 4.03% 4.65% 4.48% 4.29% 4.53% -
ROE 3.18% 4.95% 3.68% 3.22% 3.75% 4.49% 7.12% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 90.41 99.86 83.72 67.47 82.89 108.52 158.27 -31.13%
EPS 2.81 4.70 3.48 3.09 3.54 4.38 7.02 -45.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8839 0.9498 0.9449 0.959 0.9435 0.9753 0.9865 -7.05%
Adjusted Per Share Value based on latest NOSH - 116,112
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 79.75 84.34 70.26 56.07 68.86 84.42 122.89 -25.02%
EPS 2.48 3.97 2.92 2.56 2.94 3.41 5.45 -40.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7797 0.8022 0.793 0.7969 0.7838 0.7587 0.766 1.18%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.625 0.515 0.53 0.45 0.385 0.445 0.15 -
P/RPS 0.69 0.52 0.63 0.67 0.46 0.41 0.09 288.32%
P/EPS 22.26 10.95 15.23 14.58 10.89 10.16 2.14 375.83%
EY 4.49 9.13 6.57 6.86 9.18 9.84 46.81 -79.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.54 0.56 0.47 0.41 0.46 0.15 181.64%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 28/09/21 27/05/21 25/02/21 25/11/20 27/08/20 29/06/20 -
Price 0.615 0.625 0.53 0.65 0.445 0.425 0.44 -
P/RPS 0.68 0.63 0.63 0.96 0.54 0.39 0.28 80.57%
P/EPS 21.91 13.29 15.23 21.06 12.59 9.71 6.27 130.10%
EY 4.56 7.53 6.57 4.75 7.94 10.30 15.96 -56.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.66 0.56 0.68 0.47 0.44 0.45 34.21%

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