[FIHB] YoY Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 48.54%
YoY- -18.21%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 42,909 50,555 46,009 79,283 18,720 16,231 13,096 20.01%
PBT 2,175 2,635 2,159 4,605 1,101 687 1,419 6.78%
Tax -717 -967 -828 -1,225 -265 0 0 -
NP 1,458 1,668 1,331 3,380 836 687 1,419 0.41%
-
NP to SH 1,374 1,782 561 3,265 813 679 1,523 -1.57%
-
Tax Rate 32.97% 36.70% 38.35% 26.60% 24.07% 0.00% 0.00% -
Total Cost 41,451 48,887 44,678 75,903 17,884 15,544 11,677 21.50%
-
Net Worth 101,259 96,345 105,178 48,907 40,210 31,482 28,539 21.49%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 101,259 96,345 105,178 48,907 40,210 31,482 28,539 21.49%
NOSH 109,000 109,000 109,000 84,149 82,959 82,804 82,771 4.32%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 3.40% 3.30% 2.89% 4.26% 4.47% 4.23% 10.84% -
ROE 1.36% 1.85% 0.53% 6.68% 2.02% 2.16% 5.34% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 40.38 48.52 40.55 94.22 22.57 19.60 15.82 15.49%
EPS 1.29 1.71 0.52 3.88 0.98 0.82 1.84 -5.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9528 0.9247 0.9271 0.5812 0.4847 0.3802 0.3448 16.91%
Adjusted Per Share Value based on latest NOSH - 84,015
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 31.17 36.72 33.42 57.59 13.60 11.79 9.51 20.02%
EPS 1.00 1.29 0.41 2.37 0.59 0.49 1.11 -1.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7356 0.6999 0.764 0.3553 0.2921 0.2287 0.2073 21.49%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 31/03/15 31/03/14 29/03/13 -
Price 0.39 0.36 0.675 0.70 0.40 0.285 0.205 -
P/RPS 0.97 0.74 1.66 0.00 1.77 1.45 1.30 -4.40%
P/EPS 30.17 21.05 136.50 0.00 40.82 34.76 11.14 16.55%
EY 3.32 4.75 0.73 0.00 2.45 2.88 8.98 -14.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.73 0.00 0.83 0.75 0.59 -5.44%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Date 26/11/19 29/11/18 29/11/17 29/11/16 27/05/15 30/05/14 30/05/13 -
Price 0.365 0.315 0.655 0.72 0.38 0.365 0.31 -
P/RPS 0.90 0.65 1.62 0.00 1.68 1.86 1.96 -11.27%
P/EPS 28.23 18.42 132.46 0.00 38.78 44.51 16.85 8.25%
EY 3.54 5.43 0.75 0.00 2.58 2.25 5.94 -7.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.71 0.00 0.78 0.96 0.90 -12.41%

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