[FIHB] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -21.44%
YoY- -41.59%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 66,827 57,736 54,687 58,498 55,363 64,634 72,536 -5.30%
PBT 3,206 3,128 3,592 3,698 4,430 4,796 6,135 -35.04%
Tax -1,238 -1,336 -1,059 -439 -439 -252 -352 130.74%
NP 1,968 1,792 2,533 3,259 3,991 4,544 5,783 -51.16%
-
NP to SH 1,829 1,649 2,463 3,093 3,937 4,461 5,615 -52.56%
-
Tax Rate 38.62% 42.71% 29.48% 11.87% 9.91% 5.25% 5.74% -
Total Cost 64,859 55,944 52,154 55,239 51,372 60,090 66,753 -1.89%
-
Net Worth 39,146 31,347 32,118 31,482 31,183 30,642 29,590 20.45%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 39,146 31,347 32,118 31,482 31,183 30,642 29,590 20.45%
NOSH 82,638 80,833 83,272 82,804 83,000 82,818 82,424 0.17%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.94% 3.10% 4.63% 5.57% 7.21% 7.03% 7.97% -
ROE 4.67% 5.26% 7.67% 9.82% 12.63% 14.56% 18.98% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 80.87 71.43 65.67 70.65 66.70 78.04 88.00 -5.46%
EPS 2.21 2.04 2.96 3.74 4.74 5.39 6.81 -52.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4737 0.3878 0.3857 0.3802 0.3757 0.37 0.359 20.24%
Adjusted Per Share Value based on latest NOSH - 82,804
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 48.54 41.94 39.73 42.49 40.22 46.95 52.69 -5.30%
EPS 1.33 1.20 1.79 2.25 2.86 3.24 4.08 -52.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2844 0.2277 0.2333 0.2287 0.2265 0.2226 0.2149 20.47%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.30 0.365 0.40 0.285 0.29 0.28 0.275 -
P/RPS 0.37 0.51 0.61 0.40 0.43 0.36 0.31 12.48%
P/EPS 13.55 17.89 13.52 7.63 6.11 5.20 4.04 123.57%
EY 7.38 5.59 7.39 13.11 16.36 19.24 24.77 -55.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.94 1.04 0.75 0.77 0.76 0.77 -12.48%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 29/08/14 30/05/14 28/02/14 27/11/13 28/08/13 -
Price 0.44 0.36 0.355 0.365 0.28 0.27 0.285 -
P/RPS 0.54 0.50 0.54 0.52 0.42 0.35 0.32 41.60%
P/EPS 19.88 17.65 12.00 9.77 5.90 5.01 4.18 182.00%
EY 5.03 5.67 8.33 10.23 16.94 19.95 23.90 -64.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 0.92 0.96 0.75 0.73 0.79 11.45%

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