[FIHB] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -28.56%
YoY- 41.67%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 37,308 21,922 10,978 14,789 23,125 6,723 9,347 23.69%
PBT 1,686 1,571 1,152 1,258 973 -820 -360 -
Tax -145 -613 -690 -70 -160 0 0 -
NP 1,541 958 462 1,188 813 -820 -360 -
-
NP to SH 1,307 920 458 1,088 768 -817 -359 -
-
Tax Rate 8.60% 39.02% 59.90% 5.56% 16.44% - - -
Total Cost 35,767 20,964 10,516 13,601 22,312 7,543 9,707 22.18%
-
Net Worth 82,904 41,134 32,118 29,590 23,642 19,261 17,941 26.50%
Dividend
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 82,904 41,134 32,118 29,590 23,642 19,261 17,941 26.50%
NOSH 85,424 82,882 83,272 82,424 82,580 82,525 83,488 0.35%
Ratio Analysis
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.13% 4.37% 4.21% 8.03% 3.52% -12.20% -3.85% -
ROE 1.58% 2.24% 1.43% 3.68% 3.25% -4.24% -2.00% -
Per Share
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 43.67 26.45 13.18 17.94 28.00 8.15 11.20 23.24%
EPS 1.53 1.11 0.55 1.32 0.93 -0.99 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9705 0.4963 0.3857 0.359 0.2863 0.2334 0.2149 26.06%
Adjusted Per Share Value based on latest NOSH - 82,424
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 25.74 15.12 7.57 10.20 15.95 4.64 6.45 23.68%
EPS 0.90 0.63 0.32 0.75 0.53 -0.56 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5719 0.2838 0.2216 0.2041 0.1631 0.1329 0.1238 26.50%
Price Multiplier on Financial Quarter End Date
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/12/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.66 0.38 0.40 0.275 0.16 0.10 0.11 -
P/RPS 1.51 1.44 3.03 1.53 0.57 1.23 0.98 6.86%
P/EPS 43.14 34.23 72.73 20.83 17.20 -10.10 -25.58 -
EY 2.32 2.92 1.38 4.80 5.81 -9.90 -3.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.77 1.04 0.77 0.56 0.43 0.51 4.51%
Price Multiplier on Announcement Date
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/02/17 28/08/15 29/08/14 28/08/13 30/08/12 26/08/11 26/08/10 -
Price 0.625 0.44 0.355 0.285 0.19 0.09 0.10 -
P/RPS 1.43 1.66 2.69 1.59 0.68 1.10 0.89 7.55%
P/EPS 40.85 39.64 64.55 21.59 20.43 -9.09 -23.26 -
EY 2.45 2.52 1.55 4.63 4.89 -11.00 -4.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.89 0.92 0.79 0.66 0.39 0.47 4.85%

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