[FIHB] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -11.65%
YoY- -14.7%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 146,336 125,922 118,317 116,563 109,784 116,104 96,715 31.76%
PBT 18,783 15,062 11,905 6,131 6,622 8,928 5,668 122.11%
Tax -2,373 -1,868 -2,097 -3,126 -3,217 -3,469 -1,766 21.74%
NP 16,410 13,194 9,808 3,005 3,405 5,459 3,902 160.31%
-
NP to SH 16,396 13,179 9,817 3,012 3,409 5,470 4,021 155.01%
-
Tax Rate 12.63% 12.40% 17.61% 50.99% 48.58% 38.86% 31.16% -
Total Cost 129,926 112,728 108,509 113,558 106,379 110,645 92,813 25.11%
-
Net Worth 131,409 123,817 118,240 114,489 107,331 110,434 109,161 13.15%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 131,409 123,817 118,240 114,489 107,331 110,434 109,161 13.15%
NOSH 140,459 140,459 140,431 183,322 136,155 120,110 119,815 11.16%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 11.21% 10.48% 8.29% 2.58% 3.10% 4.70% 4.03% -
ROE 12.48% 10.64% 8.30% 2.63% 3.18% 4.95% 3.68% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 104.27 94.11 89.89 91.02 90.41 99.86 83.72 15.74%
EPS 11.68 9.85 7.46 2.35 2.81 4.70 3.48 124.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9363 0.9254 0.8983 0.894 0.8839 0.9498 0.9449 -0.60%
Adjusted Per Share Value based on latest NOSH - 183,322
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 106.30 91.47 85.95 84.67 79.75 84.34 70.26 31.75%
EPS 11.91 9.57 7.13 2.19 2.48 3.97 2.92 155.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9546 0.8994 0.8589 0.8317 0.7797 0.8022 0.793 13.14%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.525 0.515 0.585 0.62 0.625 0.515 0.53 -
P/RPS 0.50 0.55 0.65 0.68 0.69 0.52 0.63 -14.26%
P/EPS 4.49 5.23 7.84 26.36 22.26 10.95 15.23 -55.67%
EY 22.25 19.13 12.75 3.79 4.49 9.13 6.57 125.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.65 0.69 0.71 0.54 0.56 0.00%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 26/05/22 24/02/22 26/11/21 28/09/21 27/05/21 -
Price 0.53 0.54 0.54 0.595 0.615 0.625 0.53 -
P/RPS 0.51 0.57 0.60 0.65 0.68 0.63 0.63 -13.12%
P/EPS 4.54 5.48 7.24 25.30 21.91 13.29 15.23 -55.34%
EY 22.04 18.24 13.81 3.95 4.56 7.53 6.57 123.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.60 0.67 0.70 0.66 0.56 1.18%

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