[FIHB] QoQ TTM Result on 31-Mar-2019 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 19.78%
YoY- 200.88%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 189,183 198,851 206,497 171,373 164,479 153,954 149,408 16.99%
PBT 11,871 11,359 11,819 10,233 9,703 10,196 9,720 14.21%
Tax -3,768 -3,689 -3,939 -2,533 -2,406 -2,811 -2,672 25.67%
NP 8,103 7,670 7,880 7,700 7,297 7,385 7,048 9.71%
-
NP to SH 8,023 7,765 8,173 7,146 5,966 5,045 3,824 63.66%
-
Tax Rate 31.74% 32.48% 33.33% 24.75% 24.80% 27.57% 27.49% -
Total Cost 181,080 191,181 198,617 163,673 157,182 146,569 142,360 17.34%
-
Net Worth 104,891 101,259 99,692 98,664 96,271 96,345 97,333 5.09%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 104,891 101,259 99,692 98,664 96,271 96,345 97,333 5.09%
NOSH 109,000 109,000 109,000 109,000 109,000 109,000 109,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.28% 3.86% 3.82% 4.49% 4.44% 4.80% 4.72% -
ROE 7.65% 7.67% 8.20% 7.24% 6.20% 5.24% 3.93% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 177.78 187.11 195.58 162.66 156.79 147.76 139.42 17.53%
EPS 7.54 7.31 7.74 6.78 5.69 4.84 3.57 64.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9857 0.9528 0.9442 0.9365 0.9177 0.9247 0.9083 5.58%
Adjusted Per Share Value based on latest NOSH - 109,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 137.43 144.45 150.00 124.49 119.48 111.83 108.53 16.99%
EPS 5.83 5.64 5.94 5.19 4.33 3.66 2.78 63.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7619 0.7356 0.7242 0.7167 0.6993 0.6999 0.707 5.09%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.32 0.39 0.375 0.50 0.32 0.36 0.36 -
P/RPS 0.18 0.21 0.19 0.31 0.20 0.24 0.26 -21.68%
P/EPS 4.24 5.34 4.84 7.37 5.63 7.43 10.09 -43.80%
EY 23.56 18.73 20.64 13.57 17.77 13.45 9.91 77.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.41 0.40 0.53 0.35 0.39 0.40 -13.78%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 26/11/19 29/08/19 27/05/19 27/02/19 29/11/18 30/08/18 -
Price 0.275 0.365 0.39 0.43 0.37 0.315 0.385 -
P/RPS 0.15 0.20 0.20 0.26 0.24 0.21 0.28 -33.96%
P/EPS 3.65 5.00 5.04 6.34 6.51 6.51 10.79 -51.35%
EY 27.42 20.02 19.85 15.77 15.37 15.37 9.27 105.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.38 0.41 0.46 0.40 0.34 0.42 -23.62%

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