[FIHB] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -20.55%
YoY- -6.63%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 132,727 91,998 57,736 64,634 69,324 43,707 32,883 23.92%
PBT 8,809 7,165 3,128 4,796 5,055 3,336 106 97.30%
Tax -2,496 -2,489 -1,336 -252 -111 -512 -208 46.52%
NP 6,313 4,676 1,792 4,544 4,944 2,824 -102 -
-
NP to SH 5,061 4,587 1,649 4,461 4,778 2,782 -178 -
-
Tax Rate 28.33% 34.74% 42.71% 5.25% 2.20% 15.35% 196.23% -
Total Cost 126,414 87,322 55,944 60,090 64,380 40,883 32,985 22.94%
-
Net Worth 79,691 43,301 31,347 30,642 25,804 20,702 17,519 26.22%
Dividend
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 79,691 43,301 31,347 30,642 25,804 20,702 17,519 26.22%
NOSH 86,800 82,747 80,833 82,818 82,600 82,514 81,111 1.04%
Ratio Analysis
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.76% 5.08% 3.10% 7.03% 7.13% 6.46% -0.31% -
ROE 6.35% 10.59% 5.26% 14.56% 18.52% 13.44% -1.02% -
Per Share
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 152.91 111.18 71.43 78.04 83.93 52.97 40.54 22.64%
EPS 5.83 5.54 2.04 5.39 5.78 3.37 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9181 0.5233 0.3878 0.37 0.3124 0.2509 0.216 24.91%
Adjusted Per Share Value based on latest NOSH - 82,818
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 91.56 63.46 39.83 44.59 47.82 30.15 22.68 23.93%
EPS 3.49 3.16 1.14 3.08 3.30 1.92 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5498 0.2987 0.2162 0.2114 0.178 0.1428 0.1209 26.22%
Price Multiplier on Financial Quarter End Date
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 31/03/17 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.775 0.43 0.365 0.28 0.17 0.065 0.10 -
P/RPS 0.51 0.39 0.51 0.36 0.20 0.12 0.25 11.58%
P/EPS 13.29 7.76 17.89 5.20 2.94 1.93 -45.57 -
EY 7.52 12.89 5.59 19.24 34.03 51.87 -2.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.82 0.94 0.76 0.54 0.26 0.46 9.70%
Price Multiplier on Announcement Date
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/05/17 30/11/15 27/11/14 27/11/13 29/11/12 30/11/11 29/11/10 -
Price 0.775 0.645 0.36 0.27 0.15 0.14 0.10 -
P/RPS 0.51 0.58 0.50 0.35 0.18 0.26 0.25 11.58%
P/EPS 13.29 11.64 17.65 5.01 2.59 4.15 -45.57 -
EY 7.52 8.59 5.67 19.95 38.56 24.08 -2.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.23 0.93 0.73 0.48 0.56 0.46 9.70%

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