[FIHB] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 144.49%
YoY- -65.64%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 79,210 42,509 40,072 36,374 52,879 52,810 45,069 9.84%
PBT 4,912 2,400 809 777 2,487 23,160 -11,800 -
Tax -442 -82 -267 -269 -1,318 -976 -278 8.02%
NP 4,470 2,318 542 508 1,169 22,184 -12,078 -
-
NP to SH 4,250 2,283 489 400 1,164 22,158 -11,869 -
-
Tax Rate 9.00% 3.42% 33.00% 34.62% 53.00% 4.21% - -
Total Cost 74,740 40,191 39,530 35,866 51,710 30,626 57,147 4.57%
-
Net Worth 26,847 22,250 19,908 19,508 18,904 14,822 -18,033 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 842 16,491 - -
Div Payout % - - - - 72.34% 74.43% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 26,847 22,250 19,908 19,508 18,904 14,822 -18,033 -
NOSH 82,684 82,717 82,881 83,333 82,553 68,943 27,680 19.98%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.64% 5.45% 1.35% 1.40% 2.21% 42.01% -26.80% -
ROE 15.83% 10.26% 2.46% 2.05% 6.16% 149.49% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 95.80 51.39 48.35 43.65 64.05 76.60 162.82 -8.45%
EPS 5.14 2.76 0.59 0.48 1.41 32.14 -44.39 -
DPS 0.00 0.00 0.00 0.00 1.02 23.92 0.00 -
NAPS 0.3247 0.269 0.2402 0.2341 0.229 0.215 -0.6515 -
Adjusted Per Share Value based on latest NOSH - 82,738
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 57.54 30.88 29.11 26.42 38.41 38.36 32.74 9.84%
EPS 3.09 1.66 0.36 0.29 0.85 16.10 -8.62 -
DPS 0.00 0.00 0.00 0.00 0.61 11.98 0.00 -
NAPS 0.195 0.1616 0.1446 0.1417 0.1373 0.1077 -0.131 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.19 0.14 0.10 0.10 0.17 0.31 0.30 -
P/RPS 0.20 0.27 0.21 0.23 0.27 0.40 0.18 1.76%
P/EPS 3.70 5.07 16.95 20.83 12.06 0.96 -0.70 -
EY 27.05 19.71 5.90 4.80 8.29 103.68 -142.93 -
DY 0.00 0.00 0.00 0.00 6.00 77.16 0.00 -
P/NAPS 0.59 0.52 0.42 0.43 0.74 1.44 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.195 0.16 0.10 0.17 0.14 0.18 0.28 -
P/RPS 0.20 0.31 0.21 0.39 0.22 0.23 0.17 2.74%
P/EPS 3.79 5.80 16.95 35.42 9.93 0.56 -0.65 -
EY 26.36 17.25 5.90 2.82 10.07 178.55 -153.14 -
DY 0.00 0.00 0.00 0.00 7.29 132.89 0.00 -
P/NAPS 0.60 0.59 0.42 0.73 0.61 0.84 0.00 -

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