[FIHB] YoY Quarter Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Quarter Result
Revenue	21,360	13,318	10,020	11,238	13,616	13,935	9,933	13.59%
YoY %	60.38%	32.91%	-10.84%	-17.46%	-2.29%	40.29%	-	-
Horiz. %	215.04%	134.08%	100.88%	113.14%	137.08%	140.29%	100.00%	-
PBT	2,274	1,700	94	651	1,091	998	-2,041	-
YoY %	33.76%	1,708.51%	-85.56%	-40.33%	9.32%	148.90%	-	-
Horiz. %	-111.42%	-83.29%	-4.61%	-31.90%	-53.45%	-48.90%	100.00%	-
Tax	-120	-251	-3	-428	-439	-353	-120	0.00%
YoY %	52.19%	-8,266.67%	99.30%	2.51%	-24.36%	-194.17%	-	-
Horiz. %	100.00%	209.17%	2.50%	356.67%	365.83%	294.17%	100.00%	-
NP	2,154	1,449	91	223	652	645	-2,161	-
YoY %	48.65%	1,492.31%	-59.19%	-65.80%	1.09%	129.85%	-	-
Horiz. %	-99.68%	-67.05%	-4.21%	-10.32%	-30.17%	-29.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,065	1,444	73	195	371	693	-2,020	-
YoY %	43.01%	1,878.08%	-62.56%	-47.44%	-46.46%	134.31%	-	-
Horiz. %	-102.23%	-71.49%	-3.61%	-9.65%	-18.37%	-34.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.28%	14.76%	3.19%	65.75%	40.24%	35.37%	-	-
YoY %	-64.23%	362.70%	-95.15%	63.39%	13.77%	0.00%	-	-
Horiz. %	14.93%	41.73%	9.02%	185.89%	113.77%	100.00%	-	-
Total Cost	19,206	11,869	9,929	11,015	12,964	13,290	12,094	8.00%
YoY %	61.82%	19.54%	-9.86%	-15.03%	-2.45%	9.89%	-	-
Horiz. %	158.81%	98.14%	82.10%	91.08%	107.19%	109.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,804	20,702	17,519	17,688	18,418	13,584	-9,947	-
YoY %	24.64%	18.17%	-0.96%	-3.96%	35.59%	236.56%	-	-
Horiz. %	-259.41%	-208.12%	-176.12%	-177.82%	-185.16%	-136.56%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	25,804	20,702	17,519	17,688	18,418	13,584	-9,947	-
YoY %	24.64%	18.17%	-0.96%	-3.96%	35.59%	236.56%	-	-
Horiz. %	-259.41%	-208.12%	-176.12%	-177.82%	-185.16%	-136.56%	100.00%	-
NOSH	82,600	82,514	81,111	81,250	82,444	64,166	27,671	19.97%
YoY %	0.10%	1.73%	-0.17%	-1.45%	28.49%	131.89%	-	-
Horiz. %	298.51%	298.20%	293.13%	293.63%	297.94%	231.89%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	10.08%	10.88%	0.91%	1.98%	4.79%	4.63%	-21.76%	-
YoY %	-7.35%	1,095.60%	-54.04%	-58.66%	3.46%	121.28%	-	-
Horiz. %	-46.32%	-50.00%	-4.18%	-9.10%	-22.01%	-21.28%	100.00%	-
ROE	8.00%	6.97%	0.42%	1.10%	2.01%	5.10%	0.00%	-
YoY %	14.78%	1,559.52%	-61.82%	-45.27%	-60.59%	0.00%	-	-
Horiz. %	156.86%	136.67%	8.24%	21.57%	39.41%	100.00%	-	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	25.86	16.14	12.35	13.83	16.52	21.72	35.90	-5.31%
YoY %	60.22%	30.69%	-10.70%	-16.28%	-23.94%	-39.50%	-	-
Horiz. %	72.03%	44.96%	34.40%	38.52%	46.02%	60.50%	100.00%	-
EPS	2.50	1.75	0.09	0.24	0.45	1.08	-7.30	-
YoY %	42.86%	1,844.44%	-62.50%	-46.67%	-58.33%	114.79%	-	-
Horiz. %	-34.25%	-23.97%	-1.23%	-3.29%	-6.16%	-14.79%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3124	0.2509	0.216	0.2177	0.2234	0.2117	-0.3595	-
YoY %	24.51%	16.16%	-0.78%	-2.55%	5.53%	158.89%	-	-
Horiz. %	-86.90%	-69.79%	-60.08%	-60.56%	-62.14%	-58.89%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 81,250
RPS	14.74	9.19	6.91	7.75	9.39	9.61	6.85	13.61%
YoY %	60.39%	33.00%	-10.84%	-17.47%	-2.29%	40.29%	-	-
Horiz. %	215.18%	134.16%	100.88%	113.14%	137.08%	140.29%	100.00%	-
EPS	1.42	1.00	0.05	0.13	0.26	0.48	-1.39	-
YoY %	42.00%	1,900.00%	-61.54%	-50.00%	-45.83%	134.53%	-	-
Horiz. %	-102.16%	-71.94%	-3.60%	-9.35%	-18.71%	-34.53%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.178	0.1428	0.1209	0.122	0.1271	0.0937	-0.0686	-
YoY %	24.65%	18.11%	-0.90%	-4.01%	35.65%	236.59%	-	-
Horiz. %	-259.48%	-208.16%	-176.24%	-177.84%	-185.28%	-136.59%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	0.17	0.065	0.10	0.09	0.20	0.22	0.23	-
P/RPS	0.66	0.40	0.81	0.65	1.21	1.01	0.64	0.51%
YoY %	65.00%	-50.62%	24.62%	-46.28%	19.80%	57.81%	-	-
Horiz. %	103.12%	62.50%	126.56%	101.56%	189.06%	157.81%	100.00%	-
P/EPS	6.80	3.71	111.11	37.50	44.44	20.37	-3.15	-
YoY %	83.29%	-96.66%	196.29%	-15.62%	118.16%	746.67%	-	-
Horiz. %	-215.87%	-117.78%	-3,527.30%	-1,190.48%	-1,410.79%	-646.67%	100.00%	-
EY	14.71	26.92	0.90	2.67	2.25	4.91	-31.74	-
YoY %	-45.36%	2,891.11%	-66.29%	18.67%	-54.18%	115.47%	-	-
Horiz. %	-46.35%	-84.81%	-2.84%	-8.41%	-7.09%	-15.47%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.54	0.26	0.46	0.41	0.90	1.04	0.00	-
YoY %	107.69%	-43.48%	12.20%	-54.44%	-13.46%	0.00%	-	-
Horiz. %	51.92%	25.00%	44.23%	39.42%	86.54%	100.00%	-	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	29/11/12	30/11/11	29/11/10	25/11/09	27/11/08	30/11/07	29/11/06	-
Price	0.15	0.14	0.10	0.15	0.15	0.31	0.29	-
P/RPS	0.58	0.87	0.81	1.08	0.91	1.43	0.81	-5.40%
YoY %	-33.33%	7.41%	-25.00%	18.68%	-36.36%	76.54%	-	-
Horiz. %	71.60%	107.41%	100.00%	133.33%	112.35%	176.54%	100.00%	-
P/EPS	6.00	8.00	111.11	62.50	33.33	28.70	-3.97	-
YoY %	-25.00%	-92.80%	77.78%	87.52%	16.13%	822.92%	-	-
Horiz. %	-151.13%	-201.51%	-2,798.74%	-1,574.31%	-839.55%	-722.92%	100.00%	-
EY	16.67	12.50	0.90	1.60	3.00	3.48	-25.17	-
YoY %	33.36%	1,288.89%	-43.75%	-46.67%	-13.79%	113.83%	-	-
Horiz. %	-66.23%	-49.66%	-3.58%	-6.36%	-11.92%	-13.83%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.48	0.56	0.46	0.69	0.67	1.46	0.00	-
YoY %	-14.29%	21.74%	-33.33%	2.99%	-54.11%	0.00%	-	-
Horiz. %	32.88%	38.36%	31.51%	47.26%	45.89%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos