[FIHB] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 28.36%
YoY- 86.16%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 208,519 66,827 55,363 79,210 42,509 40,072 36,374 26.21%
PBT 11,507 3,206 4,430 4,912 2,400 809 777 43.23%
Tax -4,184 -1,238 -439 -442 -82 -267 -269 44.17%
NP 7,323 1,968 3,991 4,470 2,318 542 508 42.71%
-
NP to SH 6,191 1,829 3,937 4,250 2,283 489 400 44.07%
-
Tax Rate 36.36% 38.62% 9.91% 9.00% 3.42% 33.00% 34.62% -
Total Cost 201,196 64,859 51,372 74,740 40,191 39,530 35,866 25.84%
-
Net Worth 78,143 39,203 31,074 26,847 22,250 19,908 19,508 20.32%
Dividend
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 78,143 39,203 31,074 26,847 22,250 19,908 19,508 20.32%
NOSH 109,000 82,760 82,710 82,684 82,717 82,881 83,333 3.64%
Ratio Analysis
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.51% 2.94% 7.21% 5.64% 5.45% 1.35% 1.40% -
ROE 7.92% 4.67% 12.67% 15.83% 10.26% 2.46% 2.05% -
Per Share
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 249.82 80.75 66.94 95.80 51.39 48.35 43.65 26.18%
EPS 6.84 2.21 4.76 5.14 2.76 0.59 0.48 42.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9362 0.4737 0.3757 0.3247 0.269 0.2402 0.2341 20.29%
Adjusted Per Share Value based on latest NOSH - 82,368
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 151.47 48.54 40.22 57.54 30.88 29.11 26.42 26.21%
EPS 4.50 1.33 2.86 3.09 1.66 0.36 0.29 44.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5676 0.2848 0.2257 0.195 0.1616 0.1446 0.1417 20.32%
Price Multiplier on Financial Quarter End Date
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/17 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.735 0.30 0.29 0.19 0.14 0.10 0.10 -
P/RPS 0.29 0.37 0.43 0.20 0.27 0.21 0.23 3.13%
P/EPS 9.91 13.57 6.09 3.70 5.07 16.95 20.83 -9.42%
EY 10.09 7.37 16.41 27.05 19.71 5.90 4.80 10.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.63 0.77 0.59 0.52 0.42 0.43 8.44%
Price Multiplier on Announcement Date
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/08/17 27/02/15 28/02/14 27/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.63 0.44 0.28 0.195 0.16 0.10 0.17 -
P/RPS 0.25 0.54 0.42 0.20 0.31 0.21 0.39 -5.75%
P/EPS 8.49 19.91 5.88 3.79 5.80 16.95 35.42 -17.33%
EY 11.77 5.02 17.00 26.36 17.25 5.90 2.82 20.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.93 0.75 0.60 0.59 0.42 0.73 -1.13%

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