[FIHB] YoY Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -4.16%
YoY- -49.22%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 CAGR
Revenue 121,138 147,136 196,898 167,612 159,809 91,849 58,288 11.90%
PBT 9,174 10,552 11,326 10,642 10,441 8,358 3,080 18.27%
Tax -3,360 -3,296 -3,794 -4,012 -2,906 -2,984 -1,316 15.50%
NP 5,814 7,256 7,532 6,630 7,535 5,374 1,764 20.12%
-
NP to SH 5,830 6,721 7,610 3,149 6,202 5,322 1,645 21.47%
-
Tax Rate 36.63% 31.24% 33.50% 37.70% 27.83% 35.70% 42.73% -
Total Cost 115,324 139,880 189,366 160,981 152,274 86,474 56,524 11.58%
-
Net Worth 109,161 105,447 98,664 103,138 79,691 43,250 32,117 20.69%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 CAGR
Net Worth 109,161 105,447 98,664 103,138 79,691 43,250 32,117 20.69%
NOSH 119,815 109,000 109,000 109,000 102,336 82,650 82,818 5.84%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 CAGR
NP Margin 4.80% 4.93% 3.83% 3.96% 4.72% 5.85% 3.03% -
ROE 5.34% 6.37% 7.71% 3.05% 7.78% 12.31% 5.12% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 CAGR
RPS 104.86 137.65 186.89 154.99 184.11 111.13 70.38 6.32%
EPS 5.05 6.29 7.23 2.91 7.15 6.44 1.99 15.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9449 0.9865 0.9365 0.9537 0.9181 0.5233 0.3878 14.67%
Adjusted Per Share Value based on latest NOSH - 109,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 CAGR
RPS 88.00 106.88 143.03 121.76 116.09 66.72 42.34 11.90%
EPS 4.24 4.88 5.53 2.29 4.51 3.87 1.20 21.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.793 0.766 0.7167 0.7492 0.5789 0.3142 0.2333 20.69%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 30/09/15 30/09/14 -
Price 0.53 0.15 0.50 0.44 0.775 0.43 0.365 -
P/RPS 0.51 0.11 0.27 0.28 0.42 0.39 0.52 -0.29%
P/EPS 10.50 2.39 6.92 15.11 10.85 6.68 18.37 -8.24%
EY 9.52 41.92 14.45 6.62 9.22 14.98 5.44 8.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.15 0.53 0.46 0.84 0.82 0.94 -7.65%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 CAGR
Date 27/05/21 29/06/20 27/05/19 30/05/18 29/05/17 30/11/15 27/11/14 -
Price 0.53 0.44 0.43 0.38 0.775 0.645 0.36 -
P/RPS 0.51 0.32 0.23 0.25 0.42 0.58 0.51 0.00%
P/EPS 10.50 7.00 5.95 13.05 10.85 10.02 18.12 -8.04%
EY 9.52 14.29 16.80 7.66 9.22 9.98 5.52 8.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.45 0.46 0.40 0.84 1.23 0.93 -7.50%

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