[FIHB] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -104.81%
YoY- -140.95%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 36,374 52,879 52,810 45,069 48,283 38,420 34,229 1.01%
PBT 777 2,487 23,160 -11,800 -6,601 -6,640 -10,623 -
Tax -269 -1,318 -976 -278 1,643 -110 5,905 -
NP 508 1,169 22,184 -12,078 -4,958 -6,750 -4,718 -
-
NP to SH 400 1,164 22,158 -11,869 -4,926 -6,750 -4,718 -
-
Tax Rate 34.62% 53.00% 4.21% - - - - -
Total Cost 35,866 51,710 30,626 57,147 53,241 45,170 38,947 -1.36%
-
Net Worth 19,508 18,904 14,822 -18,033 -3,799 1,298 5,355 24.01%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 842 16,491 - - - - -
Div Payout % - 72.34% 74.43% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 19,508 18,904 14,822 -18,033 -3,799 1,298 5,355 24.01%
NOSH 83,333 82,553 68,943 27,680 27,676 27,682 27,677 20.14%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.40% 2.21% 42.01% -26.80% -10.27% -17.57% -13.78% -
ROE 2.05% 6.16% 149.49% 0.00% 0.00% -519.90% -88.10% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 43.65 64.05 76.60 162.82 174.46 138.79 123.67 -15.92%
EPS 0.48 1.41 32.14 -44.39 -17.80 -24.38 -17.04 -
DPS 0.00 1.02 23.92 0.00 0.00 0.00 0.00 -
NAPS 0.2341 0.229 0.215 -0.6515 -0.1373 0.0469 0.1935 3.22%
Adjusted Per Share Value based on latest NOSH - 27,686
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 26.42 38.41 38.36 32.74 35.07 27.91 24.86 1.01%
EPS 0.29 0.85 16.10 -8.62 -3.58 -4.90 -3.43 -
DPS 0.00 0.61 11.98 0.00 0.00 0.00 0.00 -
NAPS 0.1417 0.1373 0.1077 -0.131 -0.0276 0.0094 0.0389 24.01%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.10 0.17 0.31 0.30 0.15 0.30 0.52 -
P/RPS 0.23 0.27 0.40 0.18 0.09 0.22 0.42 -9.54%
P/EPS 20.83 12.06 0.96 -0.70 -0.84 -1.23 -3.05 -
EY 4.80 8.29 103.68 -142.93 -118.66 -81.28 -32.78 -
DY 0.00 6.00 77.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.74 1.44 0.00 0.00 6.40 2.69 -26.31%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 26/02/04 -
Price 0.17 0.14 0.18 0.28 0.19 0.34 0.50 -
P/RPS 0.39 0.22 0.23 0.17 0.11 0.24 0.40 -0.42%
P/EPS 35.42 9.93 0.56 -0.65 -1.07 -1.39 -2.93 -
EY 2.82 10.07 178.55 -153.14 -93.68 -71.72 -34.09 -
DY 0.00 7.29 132.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.61 0.84 0.00 0.00 7.25 2.58 -18.95%

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