[FIHB] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -54.45%
YoY- -55.8%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 23,699 48,710 23,111 14,020 23,291 13,405 14,603 6.66%
PBT 1,738 1,066 896 818 1,184 1,327 2,263 -3.45%
Tax 313 -1,278 -251 -349 -162 169 -261 -
NP 2,051 -212 645 469 1,022 1,496 2,002 0.32%
-
NP to SH 1,438 -11 595 415 939 1,467 1,966 -4.08%
-
Tax Rate -18.01% 119.89% 28.01% 42.67% 13.68% -12.74% 11.53% -
Total Cost 21,648 48,922 22,466 13,551 22,269 11,909 12,601 7.48%
-
Net Worth 97,333 78,143 39,146 31,183 26,745 22,295 19,841 23.61%
Dividend
30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 97,333 78,143 39,146 31,183 26,745 22,295 19,841 23.61%
NOSH 109,000 109,000 82,638 83,000 82,368 82,881 82,605 3.76%
Ratio Analysis
30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.65% -0.44% 2.79% 3.35% 4.39% 11.16% 13.71% -
ROE 1.48% -0.01% 1.52% 1.33% 3.51% 6.58% 9.91% -
Per Share
30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 22.12 58.36 27.97 16.89 28.28 16.17 17.68 3.03%
EPS 1.34 -0.01 0.72 0.50 1.14 1.77 2.38 -7.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9083 0.9362 0.4737 0.3757 0.3247 0.269 0.2402 19.40%
Adjusted Per Share Value based on latest NOSH - 83,000
30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.35 33.60 15.94 9.67 16.07 9.25 10.07 6.67%
EPS 0.99 -0.01 0.41 0.29 0.65 1.01 1.36 -4.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6715 0.5391 0.27 0.2151 0.1845 0.1538 0.1369 23.61%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/06/18 30/06/17 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.36 0.735 0.30 0.29 0.19 0.14 0.10 -
P/RPS 1.63 1.26 1.07 1.72 0.67 0.87 0.57 15.03%
P/EPS 26.83 -5,577.26 41.67 58.00 16.67 7.91 4.20 28.04%
EY 3.73 -0.02 2.40 1.72 6.00 12.64 23.80 -21.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.79 0.63 0.77 0.59 0.52 0.42 -0.64%
Price Multiplier on Announcement Date
30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/08/18 29/08/17 27/02/15 28/02/14 27/02/13 29/02/12 28/02/11 -
Price 0.385 0.63 0.44 0.28 0.195 0.16 0.10 -
P/RPS 1.74 1.08 1.57 1.66 0.69 0.99 0.57 16.04%
P/EPS 28.69 -4,780.51 61.11 56.00 17.11 9.04 4.20 29.19%
EY 3.49 -0.02 1.64 1.79 5.85 11.06 23.80 -22.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.67 0.93 0.75 0.60 0.59 0.42 0.00%

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
Post a Comment