[FIHB] YoY Cumulative Quarter Result on 31-Mar-2017 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 35.65%
YoY- 443.56%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 CAGR
Revenue 110,352 147,674 125,709 159,809 68,887 43,716 41,343 16.29%
PBT 7,914 8,495 7,982 10,441 6,269 2,310 3,512 13.30%
Tax -2,472 -2,846 -3,009 -2,906 -2,238 -987 10 -
NP 5,442 5,649 4,973 7,535 4,031 1,323 3,522 6.91%
-
NP to SH 5,041 5,708 2,362 6,202 3,992 1,234 3,522 5.66%
-
Tax Rate 31.24% 33.50% 37.70% 27.83% 35.70% 42.73% -0.28% -
Total Cost 104,910 142,025 120,736 152,274 64,856 42,393 37,821 16.98%
-
Net Worth 105,447 98,664 103,138 79,691 43,250 32,117 30,590 20.95%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 105,447 98,664 103,138 79,691 43,250 32,117 30,590 20.95%
NOSH 109,000 109,000 109,000 102,336 82,650 82,818 82,676 4.34%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 4.93% 3.83% 3.96% 4.72% 5.85% 3.03% 8.52% -
ROE 4.78% 5.79% 2.29% 7.78% 9.23% 3.84% 11.51% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 CAGR
RPS 103.24 140.17 116.24 184.11 83.35 52.79 50.01 11.78%
EPS 4.72 5.42 2.18 7.15 4.83 1.49 4.26 1.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9865 0.9365 0.9537 0.9181 0.5233 0.3878 0.37 16.27%
Adjusted Per Share Value based on latest NOSH - 102,336
31/03/20 31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 CAGR
RPS 80.16 107.27 91.32 116.09 50.04 31.76 30.03 16.29%
EPS 3.66 4.15 1.72 4.51 2.90 0.90 2.56 5.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.766 0.7167 0.7492 0.5789 0.3142 0.2333 0.2222 20.95%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 30/09/15 30/09/14 30/09/13 -
Price 0.15 0.50 0.44 0.775 0.43 0.365 0.28 -
P/RPS 0.15 0.36 0.38 0.42 0.52 0.69 0.56 -18.33%
P/EPS 3.18 9.23 20.15 10.85 8.90 24.50 6.57 -10.55%
EY 31.44 10.84 4.96 9.22 11.23 4.08 15.21 11.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.53 0.46 0.84 0.82 0.94 0.76 -22.07%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 CAGR
Date 29/06/20 27/05/19 30/05/18 29/05/17 30/11/15 27/11/14 27/11/13 -
Price 0.44 0.43 0.38 0.775 0.645 0.36 0.27 -
P/RPS 0.43 0.31 0.33 0.42 0.77 0.68 0.54 -3.44%
P/EPS 9.33 7.94 17.40 10.85 13.35 24.16 6.34 6.12%
EY 10.72 12.60 5.75 9.22 7.49 4.14 15.78 -5.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.40 0.84 1.23 0.93 0.73 -7.16%

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