T-O (am): 0.000 (08:59:00)
Last updated: 17:00
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
27 Nov 24 | Q1 Sep 24 | 1 | 30 Jun 25 | 21.40 | -0.98 | -1.06 | -5.0% | 0.00 | -0.77 | 43.6% | 19.2% | 212.7% | 492.6% | ||||||||
30 Aug 24 | Q4 Jun 24 | 4 | 30 Jun 24 | 37.94 | 0.98 | 0.94 | 2.5% | 0.00 | 0.68 | 72.0% | 64.7% | 163.9% | 90.0% | ||||||||
29 May 24 | Q3 Mar 24 | 3 | 30 Jun 24 | 22.05 | -1.72 | -1.47 | -6.7% | 0.00 | -1.06 | 4.2% | 12.6% | 197.0% | 273.3% | ||||||||
27 Feb 24 | Q2 Dec 23 | 2 | 30 Jun 24 | 23.01 | 1.93 | 1.52 | 6.6% | 0.00 | 1.09 | 13.2% | 27.4% | 462.2% | 18.4% | ||||||||
29 Nov 23 | Q1 Sep 23 | 1 | 30 Jun 24 | 26.49 | 0.92 | 0.27 | 1.0% | 0.00 | 0.19 | 15.0% | 25.6% | 97.1% | 85.7% | ||||||||
30 Aug 23 | Q4 Jun 23 | 4 | 30 Jun 23 | 23.03 | 11.24 | 9.44 | 41.0% | 0.00 | 6.64 | 8.8% | 29.9% | 1010.2% | 111.6% | ||||||||
30 May 23 | Q3 Mar 23 | 3 | 30 Jun 23 | 25.24 | 1.13 | 0.85 | 3.4% | 0.00 | 0.60 | 20.3% | 40.7% | 54.3% | 90.2% | ||||||||
28 Feb 23 | Q2 Dec 22 | 2 | 30 Jun 23 | 31.68 | 2.67 | 1.86 | 5.9% | 0.00 | 1.33 | 11.0% | 10.4% | 1.3% | 35.2% | ||||||||
24 Nov 22 | Q1 Sep 22 | 1 | 30 Jun 23 | 35.59 | 2.56 | 1.88 | 5.3% | 0.00 | 1.34 | 8.3% | 134.6% | 57.8% | 241.3% | ||||||||
25 Aug 22 | Q4 Jun 22 | 4 | 30 Jun 22 | 32.85 | 5.20 | 4.46 | 13.6% | 0.00 | 3.33 | 22.8% | 30.1% | 48.6% | 306.5% | ||||||||
26 May 22 | Q3 Mar 22 | 3 | 30 Jun 22 | 42.55 | 9.07 | 8.68 | 20.4% | 0.00 | 6.59 | 20.4% | 4.3% | 530.6% | 363.5% | ||||||||
24 Feb 22 | Q2 Dec 21 | 2 | 30 Jun 22 | 35.34 | 1.94 | 1.38 | 3.9% | 0.00 | 1.07 | 133.0% | 23.7% | 203.2% | 22.4% | ||||||||
26 Nov 21 | Q1 Sep 21 | 1 | 30 Jun 22 | 15.17 | -1.16 | -1.33 | -8.8% | 0.00 | -1.10 | 39.9% | 29.4% | 221.5% | 283.1% | ||||||||
28 Sep 21 | Q4 Jun 21 | 4 | 30 Jun 21 | 25.25 | 2.05 | 1.10 | 4.3% | 0.00 | 0.94 | 38.1% | 330.8% | 41.4% | 411.6% | ||||||||
27 May 21 | Q3 Mar 21 | 3 | 30 Jun 21 | 40.80 | 3.30 | 1.87 | 4.6% | 0.00 | 1.62 | 42.8% | 91.8% | 5.6% | 35.5% | ||||||||
25 Feb 21 | Q2 Dec 20 | 2 | 30 Jun 21 | 28.57 | 2.43 | 1.77 | 6.2% | 0.00 | 1.55 | 32.9% | 38.1% | 143.5% | 22.4% | ||||||||
25 Nov 20 | Q1 Sep 20 | 1 | 30 Jun 21 | 21.49 | 1.15 | 0.73 | 3.4% | 0.00 | 0.64 | 266.7% | 49.9% | 306.8% | 47.0% | ||||||||
27 Aug 20 | Q4 Jun 20 | 4 | 30 Jun 20 | 5.86 | -1.21 | -0.35 | -6.0% | 0.00 | -0.33 | 72.4% | 90.0% | 125.5% | 114.3% | ||||||||
29 Jun 20 | Q3 Mar 20 | 3 | 30 Jun 20 | 21.27 | 2.28 | 1.38 | 6.5% | 0.00 | 1.29 | 53.9% | 48.5% | 39.5% | 27.2% | ||||||||
27 Feb 20 | Q2 Dec 19 | 2 | 30 Jun 20 | 46.17 | 3.46 | 2.29 | 5.0% | 0.00 | 2.15 | 7.6% | 17.3% | 66.3% | 12.7% | ||||||||
26 Nov 19 | Q1 Sep 19 | 1 | 30 Jun 20 | 42.91 | 2.17 | 1.37 | 3.2% | 0.00 | 1.29 | 27.1% | 15.1% | 44.3% | 22.9% | ||||||||
29 Aug 19 | Q4 Jun 19 | 4 | 30 Jun 19 | 58.82 | 3.32 | 2.46 | 4.2% | 0.00 | 2.33 | 42.5% | 148.2% | 29.8% | 71.4% | ||||||||
27 May 19 | Q3 Mar 19 | 3 | 30 Jun 19 | 41.28 | 2.91 | 1.90 | 4.6% | 0.00 | 1.80 | 26.1% | 20.1% | 6.3% | 164.1% | ||||||||
27 Feb 19 | Q2 Dec 18 | 2 | 30 Jun 19 | 55.84 | 2.95 | 2.03 | 3.6% | 0.00 | 1.93 | 10.5% | 23.2% | 13.8% | 83.3% | ||||||||
29 Nov 18 | Q1 Sep 18 | 1 | 30 Jun 19 | 50.55 | 2.63 | 1.78 | 3.5% | 0.00 | 1.71 | 113.3% | 9.9% | 23.9% | 217.7% | ||||||||
30 Aug 18 | Q4 Jun 18 | 4 | 30 Jun 18 | 23.70 | 1.74 | 1.44 | 6.1% | 0.00 | 1.34 | 31.1% | 51.4% | 100.0% | 13172.7% | ||||||||
30 May 18 | Q3 Mar 18 | 3 | 30 Jun 18 | 34.38 | 2.38 | 0.72 | 2.1% | 0.00 | 0.66 | 24.1% | 20.4% | 35.0% | 55.9% | ||||||||
28 Feb 18 | Q2 Dec 17 | 2 | 30 Jun 18 | 45.32 | 3.44 | 1.11 | 2.4% | 0.00 | 1.02 | 1.5% | 21.5% | 97.2% | 15.4% | ||||||||
29 Nov 17 | Q1 Sep 17 | 1 | 30 Jun 18 | 46.01 | 2.16 | 0.56 | 1.2% | 0.00 | 0.00 | 5.5% | 65.9% | 5200.0% | 47.4% | ||||||||
29 Aug 17 | 30 Jun 17 | Other | 30 Jun 17 | 48.71 | 1.07 | -0.01 | -0.0% | 0.00 | -0.01 | 12.7% | 99.1% | 100.7% | 101.0% | ||||||||
29 May 17 | 31 Mar 17 | Other | 30 Jun 17 | 43.22 | 4.15 | 1.63 | 3.8% | 0.00 | 1.88 | 15.8% | 59.6% | 24.7% | 42.9% | ||||||||
28 Feb 17 | 31 Dec 16 | Other | 30 Jun 17 | 37.31 | 1.69 | 1.31 | 3.5% | 0.00 | 1.53 | 34.5% | 13.5% | 22.5% | 41.4% | ||||||||
29 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 27.74 | 1.54 | 1.07 | 3.9% | 0.00 | 1.27 | 13.4% | 1.8% | 0.9% | 52.8% | ||||||||
26 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 24.46 | 1.43 | 1.06 | 4.3% | 0.00 | 1.27 | 9.7% | 11.6% | 7.4% | 14.9% | ||||||||
27 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 27.08 | 1.63 | 1.14 | 4.2% | 0.00 | 1.38 | 17.6% | 44.7% | 48.9% | 40.3% | ||||||||
29 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 32.88 | 3.00 | 2.23 | 6.8% | 1.00 | 2.70 | 16.4% | 42.3% | 1.2% | 275.0% | ||||||||
30 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 28.25 | 3.60 | 2.26 | 8.0% | 0.00 | 2.73 | 28.8% | 71.1% | 145.5% | 2228.9% | ||||||||
28 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 21.92 | 1.57 | 0.92 | 4.2% | 0.00 | 1.11 | 17.1% | 99.7% | 13.2% | 100.9% | ||||||||
27 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 18.72 | 1.10 | 0.81 | 4.3% | 0.00 | 0.98 | 19.0% | 15.3% | 36.6% | 19.7% | ||||||||
27 Feb 15 | 31/12/14 | 4 | 31/12/14 | 23.11 | 0.90 | 0.59 | 2.6% | 0.00 | 0.72 | 40.0% | 64.8% | 513.4% | 43.4% |
EPS | -0.05 sen |
Trailing PE (Sector Median: 14.3) | 0.0 |
PEG | 0.0 |
Altman Z | 1.1 |
Beaver | 0.158 |
Current Ratio | 1.89 |
Debt-Equity (DE) Ratio | 0.69 |
FCF Yield | 28.82 % |
Revenue QoQ | -43.59 % |
Revenue YoY | -19.22% |
Profit QoQ | -212.65 % |
Profit YoY | -492.59 % |
Profit Margin (Sector Median: 3.2) | -0.07 % |
ROE (ROIC: 8.55) | 8.81 % |
Dividend Per Share (DPS) | 0.0 sen |
Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 14.3) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 3.2) | |
ROE (ROIC: 0.12) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 0.8 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | -1.06 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 10.61 |
Expected Revenue (M) | 255.08 |
Expected Growth (%) | 19.0 |
No transaction in the last 2 months.
Market Cap: 41 M.
Market Cap Class: Shrimp
Number of Shares: 144 M.
Adjusted Float: 69.2%.
Stock highly correlated with
BAT (94%)
CJCEN (94%)
TONGHER (94%)
CHINWEL (93%)
Federal International Holdings Berhad, previously known as Federal Furniture Holdings (M) Berhad, an investment holding company, is engaged in manufacturing, trading, and exporting furniture primarily in Malaysia. It is also involved in the renovation and interior fit-outs of palaces, hotels, apartments, commercial spaces, corporate offices, and institutions. It is also engaged in the interior design of residential properties. The company was founded in 1962 and is based in Petaling Jaya, Malaysia.
Sectors: Wooden Products, Consumer Products, Furniture, Household Goods, Consumer Products & Services, Work-from-Home (WFH), Construction, Penny Stocks
Code: 8605
Website: https://www.fihb.my/#/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 2-Oct-2023
Shareholder | % | Value (M) |
---|---|---|
Datuk Choy Wai Ceong | 12.19% | 5.03 |
Dato' Choy Wai Hin | 10.8% | 4.46 |
Choy Fook On & Sons Realty Sdn Bhd | 10.16% | 4.2 |
Choy Wai Ceong | 8.47% | 3.5 |
Choy Wai Hin | 7.18% | 2.97 |
Choy Fook On | 6.98% | 2.89 |
Gv Asia Fund Ltd | 5.62% | 2.32 |
Tan Geok Foong | 4.71% | 1.95 |
Dato' Dr Choy Fook On | 4.09% | 1.69 |
Choy Sook Kuen | 3.59% | 1.48 |
Tan Ching Ching | 3.56% | 1.47 |
Voon Sze Lin | 3.19% | 1.32 |
Pioneer United Ltd | 3.09% | 1.28 |
Liew Soon Hin | 2.77% | 1.14 |
Mega Gold Harvest Sdn Bhd | 2.16% | 0.89 |
Tung Swee Puan | 2.14% | 0.88 |
Phang Kwong Yen @ Raymond | 1.89% | 0.78 |
Yeoh Soo Keng | 1.75% | 0.72 |
Lee Nyuk Lin | 1.17% | 0.48 |
Lee Siew Kin | 1.1% | 0.46 |
Warrants Capital Ltd | 1.08% | 0.45 |
Voon Jye Yee | 0.95% | 0.39 |
Tan Han Chuan | 0.95% | 0.39 |
Voon Jye Wah | 0.93% | 0.38 |
Lee Kok Leong | 0.85% | 0.35 |
Chang Chong Boon @ Chang Tzong Tzyy | 0.67% | 0.28 |
Datin Tan Geok Foong | 0.38% | 0.16 |