[FIHB] YoY Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 16.57%
YoY- -13.25%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 95,401 123,338 124,089 121,138 147,136 196,898 167,612 -8.95%
PBT 1,504 8,485 13,144 9,174 10,552 11,326 10,642 -27.80%
Tax -1,088 -2,369 -1,530 -3,360 -3,296 -3,794 -4,012 -19.53%
NP 416 6,116 11,613 5,814 7,256 7,532 6,630 -36.93%
-
NP to SH 420 6,125 11,626 5,830 6,721 7,610 3,149 -28.49%
-
Tax Rate 72.34% 27.92% 11.64% 36.63% 31.24% 33.50% 37.70% -
Total Cost 94,985 117,222 112,476 115,324 139,880 189,366 160,981 -8.40%
-
Net Worth 111,408 128,169 118,240 109,161 105,447 98,664 103,138 1.29%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 111,408 128,169 118,240 109,161 105,447 98,664 103,138 1.29%
NOSH 144,959 144,959 140,431 119,815 109,000 109,000 109,000 4.86%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 0.44% 4.96% 9.36% 4.80% 4.93% 3.83% 3.96% -
ROE 0.38% 4.78% 9.83% 5.34% 6.37% 7.71% 3.05% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 68.50 87.36 94.27 104.86 137.65 186.89 154.99 -12.71%
EPS 0.31 4.33 8.83 5.05 6.29 7.23 2.91 -31.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7999 0.9078 0.8983 0.9449 0.9865 0.9365 0.9537 -2.88%
Adjusted Per Share Value based on latest NOSH - 119,815
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 69.30 89.60 90.14 88.00 106.88 143.03 121.76 -8.95%
EPS 0.31 4.45 8.45 4.24 4.88 5.53 2.29 -28.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8093 0.931 0.8589 0.793 0.766 0.7167 0.7492 1.29%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.39 0.64 0.585 0.53 0.15 0.50 0.44 -
P/RPS 0.57 0.73 0.62 0.51 0.11 0.27 0.28 12.56%
P/EPS 129.33 14.75 6.62 10.50 2.39 6.92 15.11 42.97%
EY 0.77 6.78 15.10 9.52 41.92 14.45 6.62 -30.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.71 0.65 0.56 0.15 0.53 0.46 1.05%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 30/05/23 26/05/22 27/05/21 29/06/20 27/05/19 30/05/18 -
Price 0.48 0.62 0.54 0.53 0.44 0.43 0.38 -
P/RPS 0.70 0.71 0.57 0.51 0.32 0.23 0.25 18.70%
P/EPS 159.17 14.29 6.11 10.50 7.00 5.95 13.05 51.66%
EY 0.63 7.00 16.36 9.52 14.29 16.80 7.66 -34.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.68 0.60 0.56 0.45 0.46 0.40 6.98%

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