[FIHB] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 13.88%
YoY- -46.43%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 116,563 109,784 116,104 96,715 77,187 94,796 116,213 0.20%
PBT 6,131 6,622 8,928 5,668 4,645 5,673 6,701 -5.73%
Tax -3,126 -3,217 -3,469 -1,766 -1,052 -1,428 -1,719 48.82%
NP 3,005 3,405 5,459 3,902 3,593 4,245 4,982 -28.54%
-
NP to SH 3,012 3,409 5,470 4,021 3,531 4,043 4,689 -25.49%
-
Tax Rate 50.99% 48.58% 38.86% 31.16% 22.65% 25.17% 25.65% -
Total Cost 113,558 106,379 110,645 92,813 73,594 90,551 111,231 1.38%
-
Net Worth 114,489 107,331 110,434 109,161 109,709 107,897 104,439 6.29%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 114,489 107,331 110,434 109,161 109,709 107,897 104,439 6.29%
NOSH 183,322 136,155 120,110 119,815 116,112 116,112 109,523 40.84%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 2.58% 3.10% 4.70% 4.03% 4.65% 4.48% 4.29% -
ROE 2.63% 3.18% 4.95% 3.68% 3.22% 3.75% 4.49% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 91.02 90.41 99.86 83.72 67.47 82.89 108.52 -11.03%
EPS 2.35 2.81 4.70 3.48 3.09 3.54 4.38 -33.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.894 0.8839 0.9498 0.9449 0.959 0.9435 0.9753 -5.62%
Adjusted Per Share Value based on latest NOSH - 119,815
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 84.67 79.75 84.34 70.26 56.07 68.86 84.42 0.19%
EPS 2.19 2.48 3.97 2.92 2.56 2.94 3.41 -25.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8317 0.7797 0.8022 0.793 0.7969 0.7838 0.7587 6.29%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.62 0.625 0.515 0.53 0.45 0.385 0.445 -
P/RPS 0.68 0.69 0.52 0.63 0.67 0.46 0.41 39.98%
P/EPS 26.36 22.26 10.95 15.23 14.58 10.89 10.16 88.48%
EY 3.79 4.49 9.13 6.57 6.86 9.18 9.84 -46.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.54 0.56 0.47 0.41 0.46 30.94%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 26/11/21 28/09/21 27/05/21 25/02/21 25/11/20 27/08/20 -
Price 0.595 0.615 0.625 0.53 0.65 0.445 0.425 -
P/RPS 0.65 0.68 0.63 0.63 0.96 0.54 0.39 40.44%
P/EPS 25.30 21.91 13.29 15.23 21.06 12.59 9.71 89.02%
EY 3.95 4.56 7.53 6.57 4.75 7.94 10.30 -47.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.66 0.56 0.68 0.47 0.44 32.25%

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