[FIHB] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 282.21%
YoY- 2695.83%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 58,498 80,872 44,880 43,033 35,464 48,491 56,556 0.56%
PBT 3,698 5,850 2,688 2,190 663 2,181 1,339 18.43%
Tax -439 -442 -82 -264 -624 -1,442 -1,086 -14.00%
NP 3,259 5,408 2,606 1,926 39 739 253 53.07%
-
NP to SH 3,093 5,295 2,572 1,869 -72 476 147 66.11%
-
Tax Rate 11.87% 7.56% 3.05% 12.05% 94.12% 66.12% 81.11% -
Total Cost 55,239 75,464 42,274 41,107 35,425 47,752 56,303 -0.31%
-
Net Worth 31,482 28,539 22,787 19,992 18,129 18,115 16,623 11.22%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - 34 -
Div Payout % - - - - - - 23.54% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 31,482 28,539 22,787 19,992 18,129 18,115 16,623 11.22%
NOSH 82,804 82,771 82,413 82,173 82,708 82,643 77,500 1.10%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 5.57% 6.69% 5.81% 4.48% 0.11% 1.52% 0.45% -
ROE 9.82% 18.55% 11.29% 9.35% -0.40% 2.63% 0.88% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 70.65 97.70 54.46 52.37 42.88 58.67 72.98 -0.53%
EPS 3.74 6.40 3.12 2.27 -0.09 0.58 0.19 64.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
NAPS 0.3802 0.3448 0.2765 0.2433 0.2192 0.2192 0.2145 10.00%
Adjusted Per Share Value based on latest NOSH - 82,173
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 42.49 58.75 32.60 31.26 25.76 35.22 41.08 0.56%
EPS 2.25 3.85 1.87 1.36 -0.05 0.35 0.11 65.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
NAPS 0.2287 0.2073 0.1655 0.1452 0.1317 0.1316 0.1208 11.21%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.285 0.205 0.16 0.12 0.11 0.15 0.19 -
P/RPS 0.40 0.21 0.29 0.23 0.26 0.26 0.26 7.44%
P/EPS 7.63 3.20 5.13 5.28 -126.36 26.04 100.17 -34.87%
EY 13.11 31.21 19.51 18.95 -0.79 3.84 1.00 53.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.24 -
P/NAPS 0.75 0.59 0.58 0.49 0.50 0.68 0.89 -2.81%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 30/05/13 29/05/12 27/05/11 27/05/10 28/05/09 30/05/08 -
Price 0.365 0.31 0.14 0.105 0.12 0.20 0.22 -
P/RPS 0.52 0.32 0.26 0.20 0.28 0.34 0.30 9.59%
P/EPS 9.77 4.85 4.49 4.62 -137.85 34.72 115.99 -33.77%
EY 10.23 20.64 22.29 21.66 -0.73 2.88 0.86 51.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
P/NAPS 0.96 0.90 0.51 0.43 0.55 0.91 1.03 -1.16%

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