[FIBON] QoQ Annualized Quarter Result on 28-Feb-2010 [#3]

Stock
[FIBON] FIBON BERHAD
Announcement Date
12-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- -26.19%
YoY- -46.0%
Quarter Report
Latest QR
Upcoming QR
FIBON's Result
FIBON's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 14,146 16,268 12,891 13,526 15,368 18,944 16,474 -9.64%
PBT 7,154 8,576 5,010 5,289 7,056 9,456 8,693 -12.17%
Tax -1,946 -2,540 -996 -798 -972 -388 -389 192.21%
NP 5,208 6,036 4,014 4,490 6,084 9,068 8,304 -26.70%
-
NP to SH 5,224 6,036 4,014 4,490 6,084 9,068 8,304 -26.55%
-
Tax Rate 27.20% 29.62% 19.88% 15.09% 13.78% 4.10% 4.47% -
Total Cost 8,938 10,232 8,877 9,036 9,284 9,876 8,170 6.16%
-
Net Worth 22,500 22,537 21,538 20,560 20,607 20,609 9,248 80.79%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - 842 -
Div Payout % - - - - - - 10.14% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 22,500 22,537 21,538 20,560 20,607 20,609 9,248 80.79%
NOSH 97,827 97,987 97,902 97,906 98,129 98,138 48,675 59.19%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 36.82% 37.10% 31.14% 33.20% 39.59% 47.87% 50.41% -
ROE 23.22% 26.78% 18.64% 21.84% 29.52% 44.00% 89.79% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 14.46 16.60 13.17 13.82 15.66 19.30 33.84 -43.23%
EPS 5.34 6.16 4.10 4.59 6.20 9.24 17.06 -53.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.73 -
NAPS 0.23 0.23 0.22 0.21 0.21 0.21 0.19 13.57%
Adjusted Per Share Value based on latest NOSH - 98,787
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 14.43 16.60 13.15 13.80 15.68 19.33 16.81 -9.66%
EPS 5.33 6.16 4.10 4.58 6.21 9.25 8.47 -26.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.86 -
NAPS 0.2296 0.23 0.2198 0.2098 0.2103 0.2103 0.0944 80.75%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.62 0.80 0.80 1.10 0.96 0.89 0.70 -
P/RPS 4.29 4.82 6.08 7.96 6.13 4.61 2.07 62.47%
P/EPS 11.61 12.99 19.51 23.98 15.48 9.63 4.10 100.02%
EY 8.61 7.70 5.13 4.17 6.46 10.38 24.37 -49.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.47 -
P/NAPS 2.70 3.48 3.64 5.24 4.57 4.24 3.68 -18.63%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 17/01/11 25/10/10 26/07/10 12/04/10 25/01/10 27/10/09 26/06/09 -
Price 0.79 0.80 0.79 1.03 1.10 1.00 0.68 -
P/RPS 5.46 4.82 6.00 7.46 7.02 5.18 2.01 94.56%
P/EPS 14.79 12.99 19.27 22.46 17.74 10.82 3.99 139.32%
EY 6.76 7.70 5.19 4.45 5.64 9.24 25.09 -58.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.54 -
P/NAPS 3.43 3.48 3.59 4.90 5.24 4.76 3.58 -2.81%

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