[FIHB] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -59.11%
YoY- 223.81%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 36,374 47,228 49,606 48,491 52,879 54,443 54,762 -23.81%
PBT 1,152 924 1,364 2,181 2,926 1,702 1,609 -19.91%
Tax -644 -1,302 -1,313 -1,442 -1,500 -591 -505 17.54%
NP 508 -378 51 739 1,426 1,111 1,104 -40.31%
-
NP to SH 400 -410 -234 476 1,164 717 1,039 -46.98%
-
Tax Rate 55.90% 140.91% 96.26% 66.12% 51.26% 34.72% 31.39% -
Total Cost 35,866 47,606 49,555 47,752 51,453 53,332 53,658 -23.49%
-
Net Worth 19,369 17,688 17,916 18,115 18,979 18,418 17,861 5.53%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - 34 34 -
Div Payout % - - - - - 4.83% 3.33% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 19,369 17,688 17,916 18,115 18,979 18,418 17,861 5.53%
NOSH 82,738 81,250 83,333 82,643 82,881 82,444 81,707 0.83%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.40% -0.80% 0.10% 1.52% 2.70% 2.04% 2.02% -
ROE 2.07% -2.32% -1.31% 2.63% 6.13% 3.89% 5.82% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 43.96 58.13 59.53 58.67 63.80 66.04 67.02 -24.44%
EPS 0.48 -0.50 -0.28 0.58 1.40 0.87 1.27 -47.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.04 0.04 -
NAPS 0.2341 0.2177 0.215 0.2192 0.229 0.2234 0.2186 4.65%
Adjusted Per Share Value based on latest NOSH - 82,643
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 26.42 34.31 36.03 35.22 38.41 39.55 39.78 -23.82%
EPS 0.29 -0.30 -0.17 0.35 0.85 0.52 0.75 -46.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.03 0.03 -
NAPS 0.1407 0.1285 0.1301 0.1316 0.1379 0.1338 0.1297 5.56%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.10 0.09 0.14 0.15 0.17 0.20 0.16 -
P/RPS 0.23 0.15 0.24 0.26 0.27 0.30 0.24 -2.78%
P/EPS 20.68 -17.84 -49.86 26.04 12.10 23.00 12.58 39.16%
EY 4.83 -5.61 -2.01 3.84 8.26 4.35 7.95 -28.20%
DY 0.00 0.00 0.00 0.00 0.00 0.21 0.26 -
P/NAPS 0.43 0.41 0.65 0.68 0.74 0.90 0.73 -29.66%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 28/05/09 27/02/09 27/11/08 29/08/08 -
Price 0.17 0.15 0.12 0.20 0.14 0.15 0.18 -
P/RPS 0.39 0.26 0.20 0.34 0.22 0.23 0.27 27.69%
P/EPS 35.16 -29.73 -42.74 34.72 9.97 17.25 14.16 83.06%
EY 2.84 -3.36 -2.34 2.88 10.03 5.80 7.06 -45.41%
DY 0.00 0.00 0.00 0.00 0.00 0.28 0.24 -
P/NAPS 0.73 0.69 0.56 0.91 0.61 0.67 0.82 -7.43%

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