[FIHB] YoY Annualized Quarter Result on 30-Jun-2021 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -6.19%
YoY- 16.66%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 109,487 115,533 125,922 116,104 116,213 206,497 149,408 -5.04%
PBT 2,113 17,604 15,062 8,928 6,701 11,819 9,720 -22.43%
Tax -860 -3,254 -1,868 -3,469 -1,718 -3,939 -2,696 -17.32%
NP 1,253 14,350 13,194 5,459 4,983 7,880 7,024 -24.95%
-
NP to SH 1,256 14,031 13,179 5,470 4,689 8,173 3,800 -16.83%
-
Tax Rate 40.70% 18.48% 12.40% 38.86% 25.64% 33.33% 27.74% -
Total Cost 108,234 101,183 112,728 110,645 111,230 198,617 142,384 -4.46%
-
Net Worth 111,566 138,924 123,817 110,434 104,439 99,692 97,333 2.29%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 111,566 138,924 123,817 110,434 104,439 99,692 97,333 2.29%
NOSH 144,959 144,959 140,459 120,110 109,523 109,000 109,000 4.86%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 1.14% 12.42% 10.48% 4.70% 4.29% 3.82% 4.70% -
ROE 1.13% 10.10% 10.64% 4.95% 4.49% 8.20% 3.90% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 78.74 81.31 94.11 99.86 108.52 195.58 139.42 -9.07%
EPS 0.90 9.87 9.85 4.70 4.38 7.74 3.55 -20.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8024 0.9777 0.9254 0.9498 0.9753 0.9442 0.9083 -2.04%
Adjusted Per Share Value based on latest NOSH - 120,110
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 79.53 83.92 91.47 84.34 84.42 150.00 108.53 -5.04%
EPS 0.91 10.19 9.57 3.97 3.41 5.94 2.76 -16.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8104 1.0092 0.8994 0.8022 0.7587 0.7242 0.707 2.29%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.46 0.61 0.515 0.515 0.445 0.375 0.36 -
P/RPS 0.58 0.75 0.55 0.52 0.41 0.19 0.26 14.29%
P/EPS 50.92 6.18 5.23 10.95 10.16 4.84 10.15 30.80%
EY 1.96 16.19 19.13 9.13 9.84 20.64 9.85 -23.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.62 0.56 0.54 0.46 0.40 0.40 6.07%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/08/24 30/08/23 25/08/22 28/09/21 27/08/20 29/08/19 30/08/18 -
Price 0.445 0.57 0.54 0.625 0.425 0.39 0.385 -
P/RPS 0.57 0.70 0.57 0.63 0.39 0.20 0.28 12.56%
P/EPS 49.26 5.77 5.48 13.29 9.71 5.04 10.86 28.63%
EY 2.03 17.32 18.24 7.53 10.30 19.85 9.21 -22.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.58 0.66 0.44 0.41 0.42 4.59%

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