[FIHB] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -61.42%
YoY- -39.03%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 18,268 19,832 15,184 9,933 8,638 9,128 9,051 12.40%
PBT 1,332 108 -6,209 -2,642 -2,294 -4,980 -11,146 -
Tax -863 46 283 -49 362 5,902 -259 22.19%
NP 469 154 -5,926 -2,691 -1,932 922 -11,405 -
-
NP to SH 489 42 -6,074 -2,686 -1,932 922 -11,405 -
-
Tax Rate 64.79% -42.59% - - - - - -
Total Cost 17,799 19,678 21,110 12,624 10,570 8,206 20,456 -2.29%
-
Net Worth 18,979 14,880 -18,037 -3,800 1,297 5,358 10,551 10.27%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 356 34 - - - - - -
Div Payout % 72.88% 82.39% - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 18,979 14,880 -18,037 -3,800 1,297 5,358 10,551 10.27%
NOSH 82,881 69,210 27,686 27,679 27,667 27,692 27,679 20.03%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.57% 0.78% -39.03% -27.09% -22.37% 10.10% -126.01% -
ROE 2.58% 0.28% 0.00% 0.00% -148.89% 17.21% -108.09% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 22.04 28.65 54.84 35.89 31.22 32.96 32.70 -6.35%
EPS 0.59 0.06 -20.87 -9.70 -6.98 3.33 -41.20 -
DPS 0.43 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.229 0.215 -0.6515 -0.1373 0.0469 0.1935 0.3812 -8.13%
Adjusted Per Share Value based on latest NOSH - 27,679
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 12.60 13.68 10.47 6.85 5.96 6.30 6.24 12.41%
EPS 0.34 0.03 -4.19 -1.85 -1.33 0.64 -7.87 -
DPS 0.25 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1309 0.1027 -0.1244 -0.0262 0.009 0.037 0.0728 10.26%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.17 0.31 0.30 0.15 0.30 0.52 0.24 -
P/RPS 0.77 1.08 0.55 0.42 0.96 1.58 0.73 0.89%
P/EPS 28.81 510.84 -1.37 -1.55 -4.30 15.62 -0.58 -
EY 3.47 0.20 -73.13 -64.69 -23.28 6.40 -171.69 -
DY 2.53 0.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.44 0.00 0.00 6.40 2.69 0.63 2.71%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 26/02/04 28/02/03 -
Price 0.14 0.18 0.28 0.19 0.34 0.50 0.20 -
P/RPS 0.64 0.63 0.51 0.53 1.09 1.52 0.61 0.80%
P/EPS 23.73 296.62 -1.28 -1.96 -4.87 15.02 -0.49 -
EY 4.21 0.34 -78.35 -51.07 -20.54 6.66 -206.02 -
DY 3.07 0.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.84 0.00 0.00 7.25 2.58 0.52 2.69%

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