[FIHB] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- 86.16%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 101,766 66,827 55,363 79,210 42,509 40,072 36,374 18.69%
PBT 9,272 3,206 4,430 4,912 2,400 809 777 51.13%
Tax -2,927 -1,238 -439 -442 -82 -267 -269 48.83%
NP 6,345 1,968 3,991 4,470 2,318 542 508 52.29%
-
NP to SH 6,223 1,829 3,937 4,250 2,283 489 400 57.96%
-
Tax Rate 31.57% 38.62% 9.91% 9.00% 3.42% 33.00% 34.62% -
Total Cost 95,421 64,859 51,372 74,740 40,191 39,530 35,866 17.70%
-
Net Worth 45,569 39,203 31,074 26,847 22,250 19,908 19,508 15.18%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 45,569 39,203 31,074 26,847 22,250 19,908 19,508 15.18%
NOSH 82,642 82,760 82,710 82,684 82,717 82,881 83,333 -0.13%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.23% 2.94% 7.21% 5.64% 5.45% 1.35% 1.40% -
ROE 13.66% 4.67% 12.67% 15.83% 10.26% 2.46% 2.05% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 123.14 80.75 66.94 95.80 51.39 48.35 43.65 18.85%
EPS 7.53 2.21 4.76 5.14 2.76 0.59 0.48 58.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5514 0.4737 0.3757 0.3247 0.269 0.2402 0.2341 15.34%
Adjusted Per Share Value based on latest NOSH - 82,368
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 73.92 48.54 40.22 57.54 30.88 29.11 26.42 18.69%
EPS 4.52 1.33 2.86 3.09 1.66 0.36 0.29 58.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.331 0.2848 0.2257 0.195 0.1616 0.1446 0.1417 15.18%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.84 0.30 0.29 0.19 0.14 0.10 0.10 -
P/RPS 0.68 0.37 0.43 0.20 0.27 0.21 0.23 19.79%
P/EPS 11.16 13.57 6.09 3.70 5.07 16.95 20.83 -9.87%
EY 8.96 7.37 16.41 27.05 19.71 5.90 4.80 10.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.63 0.77 0.59 0.52 0.42 0.43 23.41%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 27/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.875 0.44 0.28 0.195 0.16 0.10 0.17 -
P/RPS 0.71 0.54 0.42 0.20 0.31 0.21 0.39 10.49%
P/EPS 11.62 19.91 5.88 3.79 5.80 16.95 35.42 -16.94%
EY 8.61 5.02 17.00 26.36 17.25 5.90 2.82 20.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 0.93 0.75 0.60 0.59 0.42 0.73 13.84%

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