[FIHB] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -18.29%
YoY- 27.76%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 52,879 52,810 45,069 48,434 38,419 34,229 25,024 13.26%
PBT 2,926 23,159 -11,802 -6,620 -6,640 -10,622 -19,192 -
Tax -1,500 -976 -278 1,707 -110 5,904 2,432 -
NP 1,426 22,183 -12,080 -4,913 -6,750 -4,718 -16,760 -
-
NP to SH 1,164 22,157 -11,871 -4,876 -6,750 -4,718 -19,549 -
-
Tax Rate 51.26% 4.21% - - - - - -
Total Cost 51,453 30,627 57,149 53,347 45,169 38,947 41,784 3.52%
-
Net Worth 18,979 14,880 -18,037 -3,800 1,297 5,358 10,551 10.27%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 34 - - - - - -
Div Payout % - 0.16% - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 18,979 14,880 -18,037 -3,800 1,297 5,358 10,551 10.27%
NOSH 82,881 69,210 27,686 27,679 27,667 27,692 27,679 20.03%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.70% 42.01% -26.80% -10.14% -17.57% -13.78% -66.98% -
ROE 6.13% 148.90% 0.00% 0.00% -520.20% -88.05% -185.28% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 63.80 76.30 162.78 174.98 138.86 123.60 90.41 -5.63%
EPS 1.40 32.01 -42.88 -17.62 -24.40 -17.04 -70.63 -
DPS 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.229 0.215 -0.6515 -0.1373 0.0469 0.1935 0.3812 -8.13%
Adjusted Per Share Value based on latest NOSH - 27,679
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 38.41 38.36 32.74 35.18 27.91 24.86 18.18 13.26%
EPS 0.85 16.10 -8.62 -3.54 -4.90 -3.43 -14.20 -
DPS 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1379 0.1081 -0.131 -0.0276 0.0094 0.0389 0.0766 10.28%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.17 0.31 0.30 0.15 0.30 0.52 0.24 -
P/RPS 0.27 0.41 0.18 0.09 0.22 0.42 0.27 0.00%
P/EPS 12.10 0.97 -0.70 -0.85 -1.23 -3.05 -0.34 -
EY 8.26 103.27 -142.92 -117.44 -81.32 -32.76 -294.28 -
DY 0.00 0.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.44 0.00 0.00 6.40 2.69 0.63 2.71%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 26/02/04 28/02/03 -
Price 0.14 0.18 0.28 0.19 0.34 0.50 0.20 -
P/RPS 0.22 0.24 0.17 0.11 0.24 0.40 0.22 0.00%
P/EPS 9.97 0.56 -0.65 -1.08 -1.39 -2.93 -0.28 -
EY 10.03 177.86 -153.13 -92.71 -71.76 -34.07 -353.14 -
DY 0.00 0.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.84 0.00 0.00 7.25 2.58 0.52 2.69%

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