[FIHB] YoY Annualized Quarter Result on 30-Jun-2019 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 7.39%
YoY- 115.08%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/12/14 CAGR
Revenue 125,922 116,104 116,213 206,497 149,408 208,519 66,827 8.81%
PBT 15,062 8,928 6,701 11,819 9,720 11,507 3,206 22.90%
Tax -1,868 -3,469 -1,718 -3,939 -2,696 -4,184 -1,238 5.63%
NP 13,194 5,459 4,983 7,880 7,024 7,323 1,968 28.87%
-
NP to SH 13,179 5,470 4,689 8,173 3,800 6,191 1,829 30.11%
-
Tax Rate 12.40% 38.86% 25.64% 33.33% 27.74% 36.36% 38.62% -
Total Cost 112,728 110,645 111,230 198,617 142,384 201,196 64,859 7.64%
-
Net Worth 123,817 110,434 104,439 99,692 97,333 78,143 39,203 16.56%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/12/14 CAGR
Net Worth 123,817 110,434 104,439 99,692 97,333 78,143 39,203 16.56%
NOSH 140,459 120,110 109,523 109,000 109,000 109,000 82,760 7.30%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/12/14 CAGR
NP Margin 10.48% 4.70% 4.29% 3.82% 4.70% 3.51% 2.94% -
ROE 10.64% 4.95% 4.49% 8.20% 3.90% 7.92% 4.67% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/12/14 CAGR
RPS 94.11 99.86 108.52 195.58 139.42 249.82 80.75 2.06%
EPS 9.85 4.70 4.38 7.74 3.55 6.84 2.21 22.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9254 0.9498 0.9753 0.9442 0.9083 0.9362 0.4737 9.33%
Adjusted Per Share Value based on latest NOSH - 109,000
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/12/14 CAGR
RPS 91.47 84.34 84.42 150.00 108.53 151.47 48.54 8.81%
EPS 9.57 3.97 3.41 5.94 2.76 4.50 1.33 30.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8994 0.8022 0.7587 0.7242 0.707 0.5676 0.2848 16.56%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/12/14 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 31/12/14 -
Price 0.515 0.515 0.445 0.375 0.36 0.735 0.30 -
P/RPS 0.55 0.52 0.41 0.19 0.26 0.29 0.37 5.42%
P/EPS 5.23 10.95 10.16 4.84 10.15 9.91 13.57 -11.93%
EY 19.13 9.13 9.84 20.64 9.85 10.09 7.37 13.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.46 0.40 0.40 0.79 0.63 -1.55%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/12/14 CAGR
Date 25/08/22 28/09/21 27/08/20 29/08/19 30/08/18 29/08/17 27/02/15 -
Price 0.54 0.625 0.425 0.39 0.385 0.63 0.44 -
P/RPS 0.57 0.63 0.39 0.20 0.28 0.25 0.54 0.72%
P/EPS 5.48 13.29 9.71 5.04 10.86 8.49 19.91 -15.80%
EY 18.24 7.53 10.30 19.85 9.21 11.77 5.02 18.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.66 0.44 0.41 0.42 0.67 0.93 -6.10%

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