[FIHB] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 201.13%
YoY- 266.74%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 52,810 48,162 44,160 44,063 45,069 39,818 40,182 19.92%
PBT 23,159 16,842 13,803 11,802 -11,802 -8,235 -7,803 -
Tax -976 -739 -506 -118 -278 -610 -597 38.65%
NP 22,183 16,103 13,297 11,684 -12,080 -8,845 -8,400 -
-
NP to SH 22,157 16,041 13,328 12,005 -11,871 -8,483 -8,127 -
-
Tax Rate 4.21% 4.39% 3.67% 1.00% - - - -
Total Cost 30,627 32,059 30,863 32,379 57,149 48,663 48,582 -26.41%
-
Net Worth 14,880 13,584 11,244 5,815 -18,037 -9,947 -7,794 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 34 - - - - - - -
Div Payout % 0.16% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 14,880 13,584 11,244 5,815 -18,037 -9,947 -7,794 -
NOSH 69,210 64,166 55,148 27,681 27,686 27,671 27,687 83.88%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 42.01% 33.44% 30.11% 26.52% -26.80% -22.21% -20.90% -
ROE 148.90% 118.09% 118.53% 206.42% 0.00% 0.00% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 76.30 75.06 80.07 159.18 162.78 143.90 145.13 -34.78%
EPS 32.01 25.00 24.17 43.37 -42.88 -30.66 -29.35 -
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.215 0.2117 0.2039 0.2101 -0.6515 -0.3595 -0.2815 -
Adjusted Per Share Value based on latest NOSH - 27,681
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 36.43 33.22 30.46 30.40 31.09 27.47 27.72 19.92%
EPS 15.28 11.07 9.19 8.28 -8.19 -5.85 -5.61 -
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1027 0.0937 0.0776 0.0401 -0.1244 -0.0686 -0.0538 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.31 0.22 0.35 0.30 0.30 0.23 0.19 -
P/RPS 0.41 0.29 0.44 0.19 0.18 0.16 0.13 114.61%
P/EPS 0.97 0.88 1.45 0.69 -0.70 -0.75 -0.65 -
EY 103.27 113.63 69.05 144.56 -142.92 -133.29 -154.49 -
DY 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.04 1.72 1.43 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 29/11/06 30/08/06 -
Price 0.18 0.31 0.25 0.31 0.28 0.29 0.27 -
P/RPS 0.24 0.41 0.31 0.19 0.17 0.20 0.19 16.80%
P/EPS 0.56 1.24 1.03 0.71 -0.65 -0.95 -0.92 -
EY 177.86 80.64 96.67 139.90 -153.13 -105.71 -108.71 -
DY 0.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.46 1.23 1.48 0.00 0.00 0.00 -

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