[FIHB] YoY Quarter Result on 31-Dec-2016 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 22.49%
YoY- -41.42%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 46,174 55,842 45,317 37,308 21,922 10,978 14,789 19.12%
PBT 3,461 2,949 3,442 1,686 1,571 1,152 1,258 16.82%
Tax -1,042 -963 -1,368 -145 -613 -690 -70 51.43%
NP 2,419 1,986 2,074 1,541 958 462 1,188 11.54%
-
NP to SH 2,285 2,027 1,106 1,307 920 458 1,088 12.07%
-
Tax Rate 30.11% 32.66% 39.74% 8.60% 39.02% 59.90% 5.56% -
Total Cost 43,755 53,856 43,243 35,767 20,964 10,516 13,601 19.67%
-
Net Worth 104,891 96,271 103,304 82,904 41,134 32,118 29,590 21.46%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 104,891 96,271 103,304 82,904 41,134 32,118 29,590 21.46%
NOSH 109,000 109,000 109,000 85,424 82,882 83,272 82,424 4.38%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.24% 3.56% 4.58% 4.13% 4.37% 4.21% 8.03% -
ROE 2.18% 2.11% 1.07% 1.58% 2.24% 1.43% 3.68% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 43.39 53.23 41.77 43.67 26.45 13.18 17.94 14.53%
EPS 2.15 1.93 1.02 1.53 1.11 0.55 1.32 7.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9857 0.9177 0.9521 0.9705 0.4963 0.3857 0.359 16.79%
Adjusted Per Share Value based on latest NOSH - 85,424
31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 33.54 40.56 32.92 27.10 15.92 7.97 10.74 19.12%
EPS 1.66 1.47 0.80 0.95 0.67 0.33 0.79 12.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7619 0.6993 0.7504 0.6022 0.2988 0.2333 0.2149 21.47%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 30/06/15 30/06/14 28/06/13 -
Price 0.32 0.32 0.545 0.66 0.38 0.40 0.275 -
P/RPS 0.74 0.60 1.30 1.51 1.44 3.03 1.53 -10.56%
P/EPS 14.90 16.56 53.47 43.14 34.23 72.73 20.83 -5.01%
EY 6.71 6.04 1.87 2.32 2.92 1.38 4.80 5.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.57 0.68 0.77 1.04 0.77 -12.62%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/02/20 27/02/19 28/02/18 28/02/17 28/08/15 29/08/14 28/08/13 -
Price 0.275 0.37 0.465 0.625 0.44 0.355 0.285 -
P/RPS 0.63 0.70 1.11 1.43 1.66 2.69 1.59 -13.26%
P/EPS 12.81 19.15 45.62 40.85 39.64 64.55 21.59 -7.70%
EY 7.81 5.22 2.19 2.45 2.52 1.55 4.63 8.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.40 0.49 0.64 0.89 0.92 0.79 -14.73%

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