[FIHB] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -217.86%
YoY- 56.59%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 64,634 69,324 43,707 32,883 47,228 54,443 48,162 5.02%
PBT 4,796 5,055 3,336 106 924 1,702 16,842 -18.87%
Tax -252 -111 -512 -208 -1,302 -591 -739 -16.40%
NP 4,544 4,944 2,824 -102 -378 1,111 16,103 -18.99%
-
NP to SH 4,461 4,778 2,782 -178 -410 717 16,041 -19.19%
-
Tax Rate 5.25% 2.20% 15.35% 196.23% 140.91% 34.72% 4.39% -
Total Cost 60,090 64,380 40,883 32,985 47,606 53,332 32,059 11.02%
-
Net Worth 30,642 25,804 20,702 17,519 17,688 18,418 13,584 14.50%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 34 - -
Div Payout % - - - - - 4.83% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 30,642 25,804 20,702 17,519 17,688 18,418 13,584 14.50%
NOSH 82,818 82,600 82,514 81,111 81,250 82,444 64,166 4.34%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.03% 7.13% 6.46% -0.31% -0.80% 2.04% 33.44% -
ROE 14.56% 18.52% 13.44% -1.02% -2.32% 3.89% 118.09% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 78.04 83.93 52.97 40.54 58.13 66.04 75.06 0.65%
EPS 5.39 5.78 3.37 -0.22 -0.50 0.87 25.00 -22.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
NAPS 0.37 0.3124 0.2509 0.216 0.2177 0.2234 0.2117 9.74%
Adjusted Per Share Value based on latest NOSH - 81,111
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 46.95 50.36 31.75 23.89 34.31 39.55 34.99 5.01%
EPS 3.24 3.47 2.02 -0.13 -0.30 0.52 11.65 -19.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.2226 0.1874 0.1504 0.1273 0.1285 0.1338 0.0987 14.50%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.28 0.17 0.065 0.10 0.09 0.20 0.22 -
P/RPS 0.36 0.20 0.12 0.25 0.15 0.30 0.29 3.66%
P/EPS 5.20 2.94 1.93 -45.57 -17.84 23.00 0.88 34.42%
EY 19.24 34.03 51.87 -2.19 -5.61 4.35 113.63 -25.60%
DY 0.00 0.00 0.00 0.00 0.00 0.21 0.00 -
P/NAPS 0.76 0.54 0.26 0.46 0.41 0.90 1.04 -5.08%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 29/11/12 30/11/11 29/11/10 25/11/09 27/11/08 30/11/07 -
Price 0.27 0.15 0.14 0.10 0.15 0.15 0.31 -
P/RPS 0.35 0.18 0.26 0.25 0.26 0.23 0.41 -2.60%
P/EPS 5.01 2.59 4.15 -45.57 -29.73 17.25 1.24 26.17%
EY 19.95 38.56 24.08 -2.19 -3.36 5.80 80.64 -20.75%
DY 0.00 0.00 0.00 0.00 0.00 0.28 0.00 -
P/NAPS 0.73 0.48 0.56 0.46 0.69 0.67 1.46 -10.90%

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