[FIHB] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 168.88%
YoY- 43.01%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 28,245 16,507 13,458 21,360 13,318 10,020 11,238 16.59%
PBT 3,597 471 935 2,274 1,700 94 651 32.94%
Tax -1,360 -297 -20 -120 -251 -3 -428 21.23%
NP 2,237 174 915 2,154 1,449 91 223 46.83%
-
NP to SH 2,259 97 911 2,065 1,444 73 195 50.39%
-
Tax Rate 37.81% 63.06% 2.14% 5.28% 14.76% 3.19% 65.75% -
Total Cost 26,008 16,333 12,543 19,206 11,869 9,929 11,015 15.38%
-
Net Worth 43,301 31,347 30,642 25,804 20,702 17,519 17,688 16.08%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 43,301 31,347 30,642 25,804 20,702 17,519 17,688 16.08%
NOSH 82,747 80,833 82,818 82,600 82,514 81,111 81,250 0.30%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 7.92% 1.05% 6.80% 10.08% 10.88% 0.91% 1.98% -
ROE 5.22% 0.31% 2.97% 8.00% 6.97% 0.42% 1.10% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 34.13 20.42 16.25 25.86 16.14 12.35 13.83 16.24%
EPS 2.73 0.12 1.10 2.50 1.75 0.09 0.24 49.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5233 0.3878 0.37 0.3124 0.2509 0.216 0.2177 15.73%
Adjusted Per Share Value based on latest NOSH - 82,600
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 20.52 11.99 9.78 15.52 9.67 7.28 8.16 16.60%
EPS 1.64 0.07 0.66 1.50 1.05 0.05 0.14 50.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3145 0.2277 0.2226 0.1874 0.1504 0.1273 0.1285 16.07%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.43 0.365 0.28 0.17 0.065 0.10 0.09 -
P/RPS 1.26 1.79 1.72 0.66 0.40 0.81 0.65 11.65%
P/EPS 15.75 304.17 25.45 6.80 3.71 111.11 37.50 -13.45%
EY 6.35 0.33 3.93 14.71 26.92 0.90 2.67 15.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.94 0.76 0.54 0.26 0.46 0.41 12.24%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 27/11/14 27/11/13 29/11/12 30/11/11 29/11/10 25/11/09 -
Price 0.645 0.36 0.27 0.15 0.14 0.10 0.15 -
P/RPS 1.89 1.76 1.66 0.58 0.87 0.81 1.08 9.77%
P/EPS 23.63 300.00 24.55 6.00 8.00 111.11 62.50 -14.95%
EY 4.23 0.33 4.07 16.67 12.50 0.90 1.60 17.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.93 0.73 0.48 0.56 0.46 0.69 10.10%

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