[FIHB] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 71.77%
YoY- -31.65%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 99,004 134,530 101,032 100,114 178,166 212,794 182,652 -9.69%
PBT 5,698 10,464 1,566 7,160 11,272 11,168 11,202 -10.65%
Tax -2,128 -2,982 -1,498 -2,184 -3,518 -3,860 -4,440 -11.53%
NP 3,570 7,482 68 4,976 7,754 7,308 6,762 -10.09%
-
NP to SH 3,576 7,488 86 5,002 7,318 7,618 3,286 1.41%
-
Tax Rate 37.35% 28.50% 95.66% 30.50% 31.21% 34.56% 39.64% -
Total Cost 95,434 127,048 100,964 95,138 170,412 205,486 175,890 -9.68%
-
Net Worth 139,103 133,262 114,489 109,709 104,891 96,271 103,304 5.08%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 139,103 133,262 114,489 109,709 104,891 96,271 103,304 5.08%
NOSH 144,959 140,459 183,322 116,112 109,000 109,000 109,000 4.86%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 3.61% 5.56% 0.07% 4.97% 4.35% 3.43% 3.70% -
ROE 2.57% 5.62% 0.08% 4.56% 6.98% 7.91% 3.18% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 70.85 95.85 78.89 87.51 167.43 202.84 168.34 -13.42%
EPS 2.56 5.34 0.06 4.38 6.88 7.26 3.02 -2.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9954 0.9495 0.894 0.959 0.9857 0.9177 0.9521 0.74%
Adjusted Per Share Value based on latest NOSH - 116,112
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 71.92 97.72 73.39 72.72 129.42 154.58 132.68 -9.69%
EPS 2.60 5.44 0.06 3.63 5.32 5.53 2.39 1.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0105 0.968 0.8317 0.7969 0.7619 0.6993 0.7504 5.08%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.54 0.52 0.62 0.45 0.32 0.32 0.545 -
P/RPS 0.76 0.54 0.79 0.51 0.19 0.16 0.32 15.50%
P/EPS 21.10 9.75 923.25 10.29 4.65 4.41 18.00 2.68%
EY 4.74 10.26 0.11 9.72 21.49 22.69 5.56 -2.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 0.69 0.47 0.32 0.35 0.57 -0.89%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 28/02/23 24/02/22 25/02/21 27/02/20 27/02/19 28/02/18 -
Price 0.42 0.55 0.595 0.65 0.275 0.37 0.465 -
P/RPS 0.59 0.57 0.75 0.74 0.16 0.18 0.28 13.22%
P/EPS 16.41 10.31 886.03 14.87 4.00 5.10 15.35 1.11%
EY 6.09 9.70 0.11 6.73 25.01 19.63 6.51 -1.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.58 0.67 0.68 0.28 0.40 0.49 -2.53%

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