[FIHB] QoQ TTM Result on 31-Mar-2016

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016
Profit Trend
QoQ- 5.27%
YoY- 233.72%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 116,591 112,162 112,669 110,128 101,766 91,998 80,260 28.12%
PBT 6,291 7,608 9,665 9,803 9,272 7,165 4,039 34.18%
Tax -1,370 -1,914 -2,829 -3,072 -2,927 -2,489 -1,426 -2.62%
NP 4,921 5,694 6,836 6,731 6,345 4,676 2,613 52.20%
-
NP to SH 4,572 5,496 6,688 6,551 6,223 4,587 2,425 52.32%
-
Tax Rate 21.78% 25.16% 29.27% 31.34% 31.57% 34.74% 35.31% -
Total Cost 111,670 106,468 105,833 103,397 95,421 87,322 77,647 27.27%
-
Net Worth 82,904 48,829 47,348 46,995 45,561 43,301 41,134 59.21%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 826 826 826 826 - - -
Div Payout % - 15.03% 12.35% 12.61% 13.28% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 82,904 48,829 47,348 46,995 45,561 43,301 41,134 59.21%
NOSH 85,424 84,015 83,228 82,681 82,629 82,747 82,882 2.02%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.22% 5.08% 6.07% 6.11% 6.23% 5.08% 3.26% -
ROE 5.51% 11.26% 14.13% 13.94% 13.66% 10.59% 5.90% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 136.48 133.50 135.37 133.20 123.16 111.18 96.84 25.57%
EPS 5.35 6.54 8.04 7.92 7.53 5.54 2.93 49.11%
DPS 0.00 1.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 0.9705 0.5812 0.5689 0.5684 0.5514 0.5233 0.4963 56.05%
Adjusted Per Share Value based on latest NOSH - 82,681
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 84.69 81.48 81.84 80.00 73.92 66.83 58.30 28.12%
EPS 3.32 3.99 4.86 4.76 4.52 3.33 1.76 52.37%
DPS 0.00 0.60 0.60 0.60 0.60 0.00 0.00 -
NAPS 0.6022 0.3547 0.3439 0.3414 0.331 0.3145 0.2988 59.21%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.66 0.70 0.905 1.06 0.84 0.43 0.38 -
P/RPS 0.48 0.52 0.67 0.80 0.68 0.39 0.39 14.77%
P/EPS 12.33 10.70 11.26 13.38 11.15 7.76 12.99 -3.40%
EY 8.11 9.35 8.88 7.47 8.97 12.89 7.70 3.50%
DY 0.00 1.43 1.10 0.94 1.19 0.00 0.00 -
P/NAPS 0.68 1.20 1.59 1.86 1.52 0.82 0.77 -7.91%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 26/08/16 27/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.625 0.72 0.815 0.945 0.875 0.645 0.44 -
P/RPS 0.46 0.54 0.60 0.71 0.71 0.58 0.45 1.46%
P/EPS 11.68 11.01 10.14 11.93 11.62 11.64 15.04 -15.44%
EY 8.56 9.09 9.86 8.38 8.61 8.59 6.65 18.24%
DY 0.00 1.39 1.23 1.06 1.14 0.00 0.00 -
P/NAPS 0.64 1.24 1.43 1.66 1.59 1.23 0.89 -19.65%

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