[FIHB] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 14.94%
YoY- 71.75%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 91,998 57,736 64,634 69,324 43,707 32,883 47,228 11.74%
PBT 7,165 3,128 4,796 5,055 3,336 106 924 40.66%
Tax -2,489 -1,336 -252 -111 -512 -208 -1,302 11.39%
NP 4,676 1,792 4,544 4,944 2,824 -102 -378 -
-
NP to SH 4,587 1,649 4,461 4,778 2,782 -178 -410 -
-
Tax Rate 34.74% 42.71% 5.25% 2.20% 15.35% 196.23% 140.91% -
Total Cost 87,322 55,944 60,090 64,380 40,883 32,985 47,606 10.63%
-
Net Worth 43,301 31,347 30,642 25,804 20,702 17,519 17,688 16.08%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 43,301 31,347 30,642 25,804 20,702 17,519 17,688 16.08%
NOSH 82,747 80,833 82,818 82,600 82,514 81,111 81,250 0.30%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.08% 3.10% 7.03% 7.13% 6.46% -0.31% -0.80% -
ROE 10.59% 5.26% 14.56% 18.52% 13.44% -1.02% -2.32% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 111.18 71.43 78.04 83.93 52.97 40.54 58.13 11.40%
EPS 5.54 2.04 5.39 5.78 3.37 -0.22 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5233 0.3878 0.37 0.3124 0.2509 0.216 0.2177 15.73%
Adjusted Per Share Value based on latest NOSH - 82,600
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 66.83 41.94 46.95 50.36 31.75 23.89 34.31 11.74%
EPS 3.33 1.20 3.24 3.47 2.02 -0.13 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3145 0.2277 0.2226 0.1874 0.1504 0.1273 0.1285 16.07%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.43 0.365 0.28 0.17 0.065 0.10 0.09 -
P/RPS 0.39 0.51 0.36 0.20 0.12 0.25 0.15 17.25%
P/EPS 7.76 17.89 5.20 2.94 1.93 -45.57 -17.84 -
EY 12.89 5.59 19.24 34.03 51.87 -2.19 -5.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.94 0.76 0.54 0.26 0.46 0.41 12.24%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 27/11/14 27/11/13 29/11/12 30/11/11 29/11/10 25/11/09 -
Price 0.645 0.36 0.27 0.15 0.14 0.10 0.15 -
P/RPS 0.58 0.50 0.35 0.18 0.26 0.25 0.26 14.30%
P/EPS 11.64 17.65 5.01 2.59 4.15 -45.57 -29.73 -
EY 8.59 5.67 19.95 38.56 24.08 -2.19 -3.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.93 0.73 0.48 0.56 0.46 0.69 10.10%

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