[FIHB] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -21.44%
YoY- -41.59%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 175,245 112,162 69,316 58,498 80,872 44,880 43,033 24.08%
PBT 9,061 7,608 3,620 3,698 5,850 2,688 2,190 24.38%
Tax -3,787 -1,914 -1,503 -439 -442 -82 -264 50.57%
NP 5,274 5,694 2,117 3,259 5,408 2,606 1,926 16.74%
-
NP to SH 3,487 5,496 1,963 3,093 5,295 2,572 1,869 10.05%
-
Tax Rate 41.79% 25.16% 41.52% 11.87% 7.56% 3.05% 12.05% -
Total Cost 169,971 106,468 67,199 55,239 75,464 42,274 41,107 24.37%
-
Net Worth 105,178 48,829 40,210 31,482 28,539 22,787 19,992 29.06%
Dividend
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - 826 - - - - - -
Div Payout % - 15.03% - - - - - -
Equity
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 105,178 48,829 40,210 31,482 28,539 22,787 19,992 29.06%
NOSH 109,000 84,015 82,959 82,804 82,771 82,413 82,173 4.43%
Ratio Analysis
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 3.01% 5.08% 3.05% 5.57% 6.69% 5.81% 4.48% -
ROE 3.32% 11.26% 4.88% 9.82% 18.55% 11.29% 9.35% -
Per Share
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 154.47 133.50 83.55 70.65 97.70 54.46 52.37 18.08%
EPS 3.07 6.54 2.37 3.74 6.40 3.12 2.27 4.74%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9271 0.5812 0.4847 0.3802 0.3448 0.2765 0.2433 22.82%
Adjusted Per Share Value based on latest NOSH - 82,804
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 120.89 77.37 47.82 40.35 55.79 30.96 29.69 24.08%
EPS 2.41 3.79 1.35 2.13 3.65 1.77 1.29 10.08%
DPS 0.00 0.57 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7256 0.3369 0.2774 0.2172 0.1969 0.1572 0.1379 29.07%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/09/17 30/09/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.675 0.70 0.40 0.285 0.205 0.16 0.12 -
P/RPS 0.44 0.52 0.48 0.40 0.21 0.29 0.23 10.48%
P/EPS 21.96 10.70 16.90 7.63 3.20 5.13 5.28 24.48%
EY 4.55 9.35 5.92 13.11 31.21 19.51 18.95 -19.68%
DY 0.00 1.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.20 0.83 0.75 0.59 0.58 0.49 6.31%
Price Multiplier on Announcement Date
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/11/17 29/11/16 27/05/15 30/05/14 30/05/13 29/05/12 27/05/11 -
Price 0.655 0.72 0.38 0.365 0.31 0.14 0.105 -
P/RPS 0.42 0.54 0.45 0.52 0.32 0.26 0.20 12.07%
P/EPS 21.31 11.01 16.06 9.77 4.85 4.49 4.62 26.48%
EY 4.69 9.09 6.23 10.23 20.64 22.29 21.66 -20.95%
DY 0.00 1.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.24 0.78 0.96 0.90 0.51 0.43 8.01%

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