[FIHB] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -99.34%
YoY- -98.78%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 52,879 54,443 54,762 56,556 52,810 48,162 44,160 12.70%
PBT 2,926 1,702 1,609 1,339 23,159 16,842 13,803 -64.28%
Tax -1,500 -591 -505 -1,086 -976 -739 -506 105.68%
NP 1,426 1,111 1,104 253 22,183 16,103 13,297 -77.27%
-
NP to SH 1,164 717 1,039 147 22,157 16,041 13,328 -80.16%
-
Tax Rate 51.26% 34.72% 31.39% 81.11% 4.21% 4.39% 3.67% -
Total Cost 51,453 53,332 53,658 56,303 30,627 32,059 30,863 40.38%
-
Net Worth 18,979 18,418 17,861 16,623 14,880 13,584 11,244 41.54%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 34 34 34 34 - - -
Div Payout % - 4.83% 3.33% 23.54% 0.16% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 18,979 18,418 17,861 16,623 14,880 13,584 11,244 41.54%
NOSH 82,881 82,444 81,707 77,500 69,210 64,166 55,148 31.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.70% 2.04% 2.02% 0.45% 42.01% 33.44% 30.11% -
ROE 6.13% 3.89% 5.82% 0.88% 148.90% 118.09% 118.53% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 63.80 66.04 67.02 72.98 76.30 75.06 80.07 -13.99%
EPS 1.40 0.87 1.27 0.19 32.01 25.00 24.17 -84.89%
DPS 0.00 0.04 0.04 0.04 0.05 0.00 0.00 -
NAPS 0.229 0.2234 0.2186 0.2145 0.215 0.2117 0.2039 8.00%
Adjusted Per Share Value based on latest NOSH - 77,500
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 38.41 39.55 39.78 41.08 38.36 34.99 32.08 12.69%
EPS 0.85 0.52 0.75 0.11 16.10 11.65 9.68 -80.09%
DPS 0.00 0.03 0.03 0.03 0.03 0.00 0.00 -
NAPS 0.1379 0.1338 0.1297 0.1208 0.1081 0.0987 0.0817 41.53%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.17 0.20 0.16 0.19 0.31 0.22 0.35 -
P/RPS 0.27 0.30 0.24 0.26 0.41 0.29 0.44 -27.68%
P/EPS 12.10 23.00 12.58 100.17 0.97 0.88 1.45 308.77%
EY 8.26 4.35 7.95 1.00 103.27 113.63 69.05 -75.56%
DY 0.00 0.21 0.26 0.24 0.16 0.00 0.00 -
P/NAPS 0.74 0.90 0.73 0.89 1.44 1.04 1.72 -42.86%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 -
Price 0.14 0.15 0.18 0.22 0.18 0.31 0.25 -
P/RPS 0.22 0.23 0.27 0.30 0.24 0.41 0.31 -20.35%
P/EPS 9.97 17.25 14.16 115.99 0.56 1.24 1.03 351.07%
EY 10.03 5.80 7.06 0.86 177.86 80.64 96.67 -77.76%
DY 0.00 0.28 0.24 0.20 0.28 0.00 0.00 -
P/NAPS 0.61 0.67 0.82 1.03 0.84 1.46 1.23 -37.21%

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