[FIHB] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -11.05%
YoY- 86.16%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 156,974 66,827 55,363 79,210 42,509 40,072 36,374 21.52%
PBT 8,442 3,206 4,430 4,912 2,400 809 1,152 30.41%
Tax -3,404 -1,238 -439 -442 -82 -264 -644 24.85%
NP 5,038 1,968 3,991 4,470 2,318 545 508 35.77%
-
NP to SH 3,993 1,829 3,937 4,250 2,283 489 400 35.89%
-
Tax Rate 40.32% 38.62% 9.91% 9.00% 3.42% 32.63% 55.90% -
Total Cost 151,936 64,859 51,372 74,740 40,191 39,527 35,866 21.22%
-
Net Worth 78,143 39,146 31,183 26,745 22,295 19,841 19,369 20.43%
Dividend
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 78,143 39,146 31,183 26,745 22,295 19,841 19,369 20.43%
NOSH 109,000 82,638 83,000 82,368 82,881 82,605 82,738 3.74%
Ratio Analysis
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.21% 2.94% 7.21% 5.64% 5.45% 1.36% 1.40% -
ROE 5.11% 4.67% 12.63% 15.89% 10.24% 2.46% 2.07% -
Per Share
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 188.06 80.87 66.70 96.17 51.29 48.51 43.96 21.38%
EPS 4.78 2.21 4.74 5.16 2.75 0.59 0.48 35.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9362 0.4737 0.3757 0.3247 0.269 0.2402 0.2341 20.29%
Adjusted Per Share Value based on latest NOSH - 82,368
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 108.29 46.10 38.19 54.64 29.32 27.64 25.09 21.52%
EPS 2.75 1.26 2.72 2.93 1.57 0.34 0.28 35.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5391 0.27 0.2151 0.1845 0.1538 0.1369 0.1336 20.43%
Price Multiplier on Financial Quarter End Date
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/17 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.735 0.30 0.29 0.19 0.14 0.10 0.10 -
P/RPS 0.39 0.37 0.43 0.20 0.27 0.21 0.23 7.29%
P/EPS 15.36 13.55 6.11 3.68 5.08 16.89 20.68 -3.88%
EY 6.51 7.38 16.36 27.16 19.68 5.92 4.83 4.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.63 0.77 0.59 0.52 0.42 0.43 8.44%
Price Multiplier on Announcement Date
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/08/17 27/02/15 28/02/14 27/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.63 0.44 0.28 0.195 0.16 0.10 0.17 -
P/RPS 0.33 0.54 0.42 0.20 0.31 0.21 0.39 -2.20%
P/EPS 13.17 19.88 5.90 3.78 5.81 16.89 35.16 -12.26%
EY 7.59 5.03 16.94 26.46 17.22 5.92 2.84 14.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.93 0.75 0.60 0.59 0.42 0.73 -1.13%

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