[FIHB] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 7.33%
YoY- -36.53%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 101,766 91,998 80,260 69,316 66,827 57,736 54,687 51.11%
PBT 9,272 7,165 4,039 3,620 3,206 3,128 3,592 87.84%
Tax -2,927 -2,489 -1,426 -1,503 -1,238 -1,336 -1,059 96.58%
NP 6,345 4,676 2,613 2,117 1,968 1,792 2,533 84.13%
-
NP to SH 6,223 4,587 2,425 1,963 1,829 1,649 2,463 85.19%
-
Tax Rate 31.57% 34.74% 35.31% 41.52% 38.62% 42.71% 29.48% -
Total Cost 95,421 87,322 77,647 67,199 64,859 55,944 52,154 49.42%
-
Net Worth 45,561 43,301 41,134 40,210 39,146 31,347 32,118 26.16%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 826 - - - - - - -
Div Payout % 13.28% - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 45,561 43,301 41,134 40,210 39,146 31,347 32,118 26.16%
NOSH 82,629 82,747 82,882 82,959 82,638 80,833 83,272 -0.51%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.23% 5.08% 3.26% 3.05% 2.94% 3.10% 4.63% -
ROE 13.66% 10.59% 5.90% 4.88% 4.67% 5.26% 7.67% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 123.16 111.18 96.84 83.55 80.87 71.43 65.67 51.90%
EPS 7.53 5.54 2.93 2.37 2.21 2.04 2.96 86.03%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5514 0.5233 0.4963 0.4847 0.4737 0.3878 0.3857 26.82%
Adjusted Per Share Value based on latest NOSH - 82,959
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 73.92 66.83 58.30 50.35 48.54 41.94 39.73 51.10%
EPS 4.52 3.33 1.76 1.43 1.33 1.20 1.79 85.12%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.331 0.3145 0.2988 0.2921 0.2844 0.2277 0.2333 26.18%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.84 0.43 0.38 0.40 0.30 0.365 0.40 -
P/RPS 0.68 0.39 0.39 0.48 0.37 0.51 0.61 7.48%
P/EPS 11.15 7.76 12.99 16.90 13.55 17.89 13.52 -12.02%
EY 8.97 12.89 7.70 5.92 7.38 5.59 7.39 13.74%
DY 1.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.82 0.77 0.83 0.63 0.94 1.04 28.69%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 27/05/15 27/02/15 27/11/14 29/08/14 -
Price 0.875 0.645 0.44 0.38 0.44 0.36 0.355 -
P/RPS 0.71 0.58 0.45 0.45 0.54 0.50 0.54 19.95%
P/EPS 11.62 11.64 15.04 16.06 19.88 17.65 12.00 -2.11%
EY 8.61 8.59 6.65 6.23 5.03 5.67 8.33 2.22%
DY 1.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.23 0.89 0.78 0.93 0.93 0.92 43.87%

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