[FIHB] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 77.15%
YoY- 305.76%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 91,849 58,288 55,124 74,558 38,805 33,958 38,613 15.53%
PBT 8,358 3,080 4,682 4,970 1,430 -597 434 63.68%
Tax -2,984 -1,316 13 -373 -334 -1,349 -1,563 11.37%
NP 5,374 1,764 4,696 4,597 1,096 -1,946 -1,129 -
-
NP to SH 5,322 1,645 4,696 4,414 1,088 -1,969 -1,198 -
-
Tax Rate 35.70% 42.73% -0.28% 7.51% 23.36% - 360.14% -
Total Cost 86,474 56,524 50,428 69,961 37,709 35,905 39,742 13.82%
-
Net Worth 43,250 32,117 30,590 25,858 20,680 17,823 17,955 15.77%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 43,250 32,117 30,590 25,858 20,680 17,823 17,955 15.77%
NOSH 82,650 82,818 82,676 82,774 82,424 82,513 82,477 0.03%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.85% 3.03% 8.52% 6.17% 2.82% -5.73% -2.92% -
ROE 12.31% 5.12% 15.35% 17.07% 5.26% -11.05% -6.68% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 111.13 70.38 66.67 90.07 47.08 41.16 46.82 15.48%
EPS 6.44 1.99 5.68 5.33 1.32 -2.39 -1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5233 0.3878 0.37 0.3124 0.2509 0.216 0.2177 15.73%
Adjusted Per Share Value based on latest NOSH - 82,600
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 66.72 42.34 40.04 54.16 28.19 24.67 28.05 15.52%
EPS 3.87 1.20 3.41 3.21 0.79 -1.43 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3142 0.2333 0.2222 0.1878 0.1502 0.1295 0.1304 15.77%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.43 0.365 0.28 0.17 0.065 0.10 0.09 -
P/RPS 0.39 0.52 0.42 0.19 0.14 0.24 0.19 12.72%
P/EPS 6.68 18.37 4.93 3.19 4.92 -4.19 -6.19 -
EY 14.98 5.44 20.29 31.37 20.31 -23.87 -16.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.94 0.76 0.54 0.26 0.46 0.41 12.24%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 27/11/14 27/11/13 29/11/12 30/11/11 29/11/10 25/11/09 -
Price 0.645 0.36 0.27 0.15 0.14 0.10 0.15 -
P/RPS 0.58 0.51 0.40 0.17 0.30 0.24 0.32 10.41%
P/EPS 10.02 18.12 4.75 2.81 10.61 -4.19 -10.32 -
EY 9.98 5.52 21.04 35.56 9.43 -23.87 -9.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.93 0.73 0.48 0.56 0.46 0.69 10.10%

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