[FIHB] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 11.16%
YoY- -53.54%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 206,497 149,408 208,519 66,827 55,363 79,210 42,509 23.45%
PBT 11,819 9,720 11,507 3,206 4,430 4,912 2,400 23.67%
Tax -3,939 -2,696 -4,184 -1,238 -439 -442 -82 67.55%
NP 7,880 7,024 7,323 1,968 3,991 4,470 2,318 17.71%
-
NP to SH 8,173 3,800 6,191 1,829 3,937 4,250 2,283 18.53%
-
Tax Rate 33.33% 27.74% 36.36% 38.62% 9.91% 9.00% 3.42% -
Total Cost 198,617 142,384 201,196 64,859 51,372 74,740 40,191 23.73%
-
Net Worth 99,692 97,333 78,143 39,203 31,074 26,847 22,250 22.13%
Dividend
30/06/19 30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 99,692 97,333 78,143 39,203 31,074 26,847 22,250 22.13%
NOSH 109,000 109,000 109,000 82,760 82,710 82,684 82,717 3.74%
Ratio Analysis
30/06/19 30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 3.82% 4.70% 3.51% 2.94% 7.21% 5.64% 5.45% -
ROE 8.20% 3.90% 7.92% 4.67% 12.67% 15.83% 10.26% -
Per Share
30/06/19 30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 195.58 139.42 249.82 80.75 66.94 95.80 51.39 19.50%
EPS 7.74 3.55 6.84 2.21 4.76 5.14 2.76 14.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9442 0.9083 0.9362 0.4737 0.3757 0.3247 0.269 18.22%
Adjusted Per Share Value based on latest NOSH - 82,638
30/06/19 30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 150.00 108.53 151.47 48.54 40.22 57.54 30.88 23.45%
EPS 5.94 2.76 4.50 1.33 2.86 3.09 1.66 18.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7242 0.707 0.5676 0.2848 0.2257 0.195 0.1616 22.13%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/06/19 29/06/18 30/06/17 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.375 0.36 0.735 0.30 0.29 0.19 0.14 -
P/RPS 0.19 0.26 0.29 0.37 0.43 0.20 0.27 -4.57%
P/EPS 4.84 10.15 9.91 13.57 6.09 3.70 5.07 -0.61%
EY 20.64 9.85 10.09 7.37 16.41 27.05 19.71 0.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.79 0.63 0.77 0.59 0.52 -3.43%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/08/19 30/08/18 29/08/17 27/02/15 28/02/14 27/02/13 29/02/12 -
Price 0.39 0.385 0.63 0.44 0.28 0.195 0.16 -
P/RPS 0.20 0.28 0.25 0.54 0.42 0.20 0.31 -5.67%
P/EPS 5.04 10.86 8.49 19.91 5.88 3.79 5.80 -1.85%
EY 19.85 9.21 11.77 5.02 17.00 26.36 17.25 1.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.67 0.93 0.75 0.60 0.59 -4.73%

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