[FIHB] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 225.93%
YoY- 144.14%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 142,671 146,336 125,922 118,317 116,563 109,784 116,104 14.68%
PBT 19,511 18,783 15,062 11,905 6,131 6,622 8,928 68.16%
Tax -2,610 -2,373 -1,868 -2,097 -3,126 -3,217 -3,469 -17.23%
NP 16,901 16,410 13,194 9,808 3,005 3,405 5,459 111.98%
-
NP to SH 16,880 16,396 13,179 9,817 3,012 3,409 5,470 111.52%
-
Tax Rate 13.38% 12.63% 12.40% 17.61% 50.99% 48.58% 38.86% -
Total Cost 125,770 129,926 112,728 108,509 113,558 106,379 110,645 8.89%
-
Net Worth 133,262 131,409 123,817 118,240 114,489 107,331 110,434 13.30%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 133,262 131,409 123,817 118,240 114,489 107,331 110,434 13.30%
NOSH 140,459 140,459 140,459 140,431 183,322 136,155 120,110 10.96%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 11.85% 11.21% 10.48% 8.29% 2.58% 3.10% 4.70% -
ROE 12.67% 12.48% 10.64% 8.30% 2.63% 3.18% 4.95% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 101.65 104.27 94.11 89.89 91.02 90.41 99.86 1.18%
EPS 12.03 11.68 9.85 7.46 2.35 2.81 4.70 86.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9495 0.9363 0.9254 0.8983 0.894 0.8839 0.9498 -0.02%
Adjusted Per Share Value based on latest NOSH - 140,431
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 103.64 106.30 91.47 85.95 84.67 79.75 84.34 14.68%
EPS 12.26 11.91 9.57 7.13 2.19 2.48 3.97 111.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.968 0.9546 0.8994 0.8589 0.8317 0.7797 0.8022 13.30%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.52 0.525 0.515 0.585 0.62 0.625 0.515 -
P/RPS 0.51 0.50 0.55 0.65 0.68 0.69 0.52 -1.28%
P/EPS 4.32 4.49 5.23 7.84 26.36 22.26 10.95 -46.11%
EY 23.13 22.25 19.13 12.75 3.79 4.49 9.13 85.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.56 0.65 0.69 0.71 0.54 1.22%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 24/11/22 25/08/22 26/05/22 24/02/22 26/11/21 28/09/21 -
Price 0.55 0.53 0.54 0.54 0.595 0.615 0.625 -
P/RPS 0.54 0.51 0.57 0.60 0.65 0.68 0.63 -9.74%
P/EPS 4.57 4.54 5.48 7.24 25.30 21.91 13.29 -50.82%
EY 21.87 22.04 18.24 13.81 3.95 4.56 7.53 103.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.58 0.60 0.67 0.70 0.66 -8.23%

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