[FIHB] YoY Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -124.37%
YoY- -283.1%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 26,493 35,586 15,172 21,492 42,909 50,555 46,009 -8.78%
PBT 923 2,562 -1,159 1,147 2,175 2,635 2,159 -13.20%
Tax -656 -679 -174 -426 -717 -967 -828 -3.80%
NP 267 1,883 -1,333 721 1,458 1,668 1,331 -23.47%
-
NP to SH 270 1,884 -1,333 728 1,374 1,782 561 -11.46%
-
Tax Rate 71.07% 26.50% - 37.14% 32.97% 36.70% 38.35% -
Total Cost 26,226 33,703 16,505 20,771 41,451 48,887 44,678 -8.49%
-
Net Worth 139,004 131,409 107,331 107,897 101,259 96,345 105,178 4.75%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 139,004 131,409 107,331 107,897 101,259 96,345 105,178 4.75%
NOSH 144,959 140,459 136,155 116,112 109,000 109,000 109,000 4.86%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.01% 5.29% -8.79% 3.35% 3.40% 3.30% 2.89% -
ROE 0.19% 1.43% -1.24% 0.67% 1.36% 1.85% 0.53% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 18.77 25.36 12.49 18.79 40.38 48.52 40.55 -12.04%
EPS 0.19 1.34 -1.10 0.64 1.29 1.71 0.52 -15.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9847 0.9363 0.8839 0.9435 0.9528 0.9247 0.9271 1.00%
Adjusted Per Share Value based on latest NOSH - 136,155
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 18.28 24.55 10.47 14.83 29.60 34.88 31.74 -8.78%
EPS 0.19 1.30 -0.92 0.50 0.95 1.23 0.39 -11.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9589 0.9065 0.7404 0.7443 0.6985 0.6646 0.7256 4.75%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.53 0.525 0.625 0.385 0.39 0.36 0.675 -
P/RPS 2.82 2.07 5.00 2.05 0.97 0.74 1.66 9.22%
P/EPS 277.10 39.11 -56.93 60.48 30.17 21.05 136.50 12.51%
EY 0.36 2.56 -1.76 1.65 3.32 4.75 0.73 -11.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.71 0.41 0.41 0.39 0.73 -4.89%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 24/11/22 26/11/21 25/11/20 26/11/19 29/11/18 29/11/17 -
Price 0.52 0.53 0.615 0.445 0.365 0.315 0.655 -
P/RPS 2.77 2.09 4.92 2.37 0.90 0.65 1.62 9.34%
P/EPS 271.87 39.48 -56.02 69.90 28.23 18.42 132.46 12.72%
EY 0.37 2.53 -1.78 1.43 3.54 5.43 0.75 -11.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.70 0.47 0.38 0.34 0.71 -4.75%

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