[FIHB] YoY Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 46.43%
YoY- -34.12%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
Revenue 100,114 178,166 212,794 182,652 127,190 81,284 54,418 9.81%
PBT 7,160 11,272 11,168 11,202 6,862 5,344 3,678 10.77%
Tax -2,184 -3,518 -3,860 -4,440 -1,494 -1,756 -1,380 7.30%
NP 4,976 7,754 7,308 6,762 5,368 3,588 2,298 12.60%
-
NP to SH 5,002 7,318 7,618 3,286 4,987 3,466 2,274 12.87%
-
Tax Rate 30.50% 31.21% 34.56% 39.64% 21.77% 32.86% 37.52% -
Total Cost 95,138 170,412 205,486 175,890 121,821 77,696 52,120 9.68%
-
Net Worth 109,709 104,891 96,271 103,304 82,782 40,956 32,010 20.83%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
Net Worth 109,709 104,891 96,271 103,304 82,782 40,956 32,010 20.83%
NOSH 116,112 109,000 109,000 109,000 85,298 82,523 82,992 5.29%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
NP Margin 4.97% 4.35% 3.43% 3.70% 4.22% 4.41% 4.22% -
ROE 4.56% 6.98% 7.91% 3.18% 6.03% 8.46% 7.10% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
RPS 87.51 167.43 202.84 168.34 149.11 98.50 65.57 4.53%
EPS 4.38 6.88 7.26 3.02 5.85 4.20 2.74 7.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.959 0.9857 0.9177 0.9521 0.9705 0.4963 0.3857 15.01%
Adjusted Per Share Value based on latest NOSH - 109,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
RPS 72.72 129.42 154.58 132.68 92.39 59.05 39.53 9.81%
EPS 3.63 5.32 5.53 2.39 3.62 2.52 1.65 12.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7969 0.7619 0.6993 0.7504 0.6013 0.2975 0.2325 20.83%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 30/06/15 30/06/14 -
Price 0.45 0.32 0.32 0.545 0.66 0.38 0.40 -
P/RPS 0.51 0.19 0.16 0.32 0.44 0.39 0.61 -2.71%
P/EPS 10.29 4.65 4.41 18.00 11.29 9.05 14.60 -5.23%
EY 9.72 21.49 22.69 5.56 8.86 11.05 6.85 5.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.32 0.35 0.57 0.68 0.77 1.04 -11.48%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
Date 25/02/21 27/02/20 27/02/19 28/02/18 28/02/17 28/08/15 29/08/14 -
Price 0.65 0.275 0.37 0.465 0.625 0.44 0.355 -
P/RPS 0.74 0.16 0.18 0.28 0.42 0.45 0.54 4.95%
P/EPS 14.87 4.00 5.10 15.35 10.69 10.48 12.96 2.13%
EY 6.73 25.01 19.63 6.51 9.36 9.55 7.72 -2.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.28 0.40 0.49 0.64 0.89 0.92 -4.53%

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