[FIHB] YoY TTM Result on 30-Jun-2017 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -21.1%
YoY- -40.3%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 CAGR
Revenue 116,213 206,497 149,408 156,974 66,827 55,363 79,210 5.24%
PBT 6,701 11,819 9,720 8,442 3,206 4,430 4,912 4.22%
Tax -1,719 -3,939 -2,672 -3,404 -1,238 -439 -442 19.84%
NP 4,982 7,880 7,048 5,038 1,968 3,991 4,470 1.45%
-
NP to SH 4,689 8,173 3,824 3,993 1,829 3,937 4,250 1.31%
-
Tax Rate 25.65% 33.33% 27.49% 40.32% 38.62% 9.91% 9.00% -
Total Cost 111,231 198,617 142,360 151,936 64,859 51,372 74,740 5.44%
-
Net Worth 104,439 99,692 97,333 78,143 39,146 31,183 26,745 19.91%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 104,439 99,692 97,333 78,143 39,146 31,183 26,745 19.91%
NOSH 109,523 109,000 109,000 109,000 82,638 83,000 82,368 3.87%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.29% 3.82% 4.72% 3.21% 2.94% 7.21% 5.64% -
ROE 4.49% 8.20% 3.93% 5.11% 4.67% 12.63% 15.89% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 CAGR
RPS 108.52 195.58 139.42 188.06 80.87 66.70 96.17 1.62%
EPS 4.38 7.74 3.57 4.78 2.21 4.74 5.16 -2.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9753 0.9442 0.9083 0.9362 0.4737 0.3757 0.3247 15.79%
Adjusted Per Share Value based on latest NOSH - 109,000
30/06/20 30/06/19 30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 CAGR
RPS 84.42 150.00 108.53 114.03 48.54 40.22 57.54 5.24%
EPS 3.41 5.94 2.78 2.90 1.33 2.86 3.09 1.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7587 0.7242 0.707 0.5676 0.2844 0.2265 0.1943 19.91%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 31/12/14 31/12/13 31/12/12 -
Price 0.445 0.375 0.36 0.735 0.30 0.29 0.19 -
P/RPS 0.41 0.19 0.26 0.39 0.37 0.43 0.20 10.04%
P/EPS 10.16 4.84 10.09 15.36 13.55 6.11 3.68 14.49%
EY 9.84 20.64 9.91 6.51 7.38 16.36 27.16 -12.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.40 0.79 0.63 0.77 0.59 -3.26%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 31/12/14 31/12/13 31/12/12 CAGR
Date 27/08/20 29/08/19 30/08/18 29/08/17 27/02/15 28/02/14 27/02/13 -
Price 0.425 0.39 0.385 0.63 0.44 0.28 0.195 -
P/RPS 0.39 0.20 0.28 0.33 0.54 0.42 0.20 9.31%
P/EPS 9.71 5.04 10.79 13.17 19.88 5.90 3.78 13.40%
EY 10.30 19.85 9.27 7.59 5.03 16.94 26.46 -11.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.42 0.67 0.93 0.75 0.60 -4.05%

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