[FIHB] QoQ TTM Result on 31-Mar-2018 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -27.72%
YoY- -53.07%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 164,479 153,954 149,408 174,419 183,254 175,245 156,974 3.15%
PBT 9,703 10,196 9,720 9,048 10,817 9,061 8,442 9.69%
Tax -2,406 -2,811 -2,672 -4,263 -5,010 -3,787 -3,404 -20.60%
NP 7,297 7,385 7,048 4,785 5,807 5,274 5,038 27.92%
-
NP to SH 5,966 5,045 3,824 2,375 3,286 3,487 3,993 30.59%
-
Tax Rate 24.80% 27.57% 27.49% 47.12% 46.32% 41.79% 40.32% -
Total Cost 157,182 146,569 142,360 169,634 177,447 169,971 151,936 2.28%
-
Net Worth 96,271 96,345 97,333 103,138 103,304 105,178 78,143 14.87%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 96,271 96,345 97,333 103,138 103,304 105,178 78,143 14.87%
NOSH 109,000 109,000 109,000 109,000 109,000 109,000 109,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.44% 4.80% 4.72% 2.74% 3.17% 3.01% 3.21% -
ROE 6.20% 5.24% 3.93% 2.30% 3.18% 3.32% 5.11% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 156.79 147.76 139.42 161.28 168.89 154.47 188.06 -11.38%
EPS 5.69 4.84 3.57 2.20 3.03 3.07 4.78 12.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9177 0.9247 0.9083 0.9537 0.9521 0.9271 0.9362 -1.31%
Adjusted Per Share Value based on latest NOSH - 109,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 119.48 111.83 108.53 126.70 133.12 127.30 114.03 3.15%
EPS 4.33 3.66 2.78 1.73 2.39 2.53 2.90 30.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6993 0.6999 0.707 0.7492 0.7504 0.764 0.5676 14.88%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.32 0.36 0.36 0.44 0.545 0.675 0.735 -
P/RPS 0.20 0.24 0.26 0.27 0.32 0.44 0.39 -35.85%
P/EPS 5.63 7.43 10.09 20.04 18.00 21.96 15.36 -48.68%
EY 17.77 13.45 9.91 4.99 5.56 4.55 6.51 94.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.40 0.46 0.57 0.73 0.79 -41.79%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 30/08/18 30/05/18 28/02/18 29/11/17 29/08/17 -
Price 0.37 0.315 0.385 0.38 0.465 0.655 0.63 -
P/RPS 0.24 0.21 0.28 0.24 0.28 0.42 0.33 -19.08%
P/EPS 6.51 6.51 10.79 17.30 15.35 21.31 13.17 -37.40%
EY 15.37 15.37 9.27 5.78 6.51 4.69 7.59 59.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.34 0.42 0.40 0.49 0.71 0.67 -29.03%

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