[FIBON] QoQ Annualized Quarter Result on 29-Feb-2012 [#3]

Stock
[FIBON] FIBON BERHAD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- 1.78%
YoY- 4.68%
Quarter Report
Latest QR
Upcoming QR
FIBON's Result
FIBON's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 16,762 18,028 16,901 17,737 18,254 14,544 14,498 10.12%
PBT 7,962 8,992 6,226 6,234 6,138 5,604 5,945 21.43%
Tax -2,206 -2,316 -1,724 -1,705 -1,688 -1,868 -1,556 26.12%
NP 5,756 6,676 4,502 4,529 4,450 3,736 4,389 19.75%
-
NP to SH 5,756 6,676 4,502 4,529 4,450 3,736 4,389 19.75%
-
Tax Rate 27.71% 25.76% 27.69% 27.35% 27.50% 33.33% 26.17% -
Total Cost 11,006 11,352 12,399 13,208 13,804 10,808 10,109 5.81%
-
Net Worth 31,359 29,400 28,444 27,410 26,464 25,562 24,492 17.85%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 31,359 29,400 28,444 27,410 26,464 25,562 24,492 17.85%
NOSH 98,000 98,000 98,000 97,896 98,017 98,315 97,968 0.02%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 34.34% 37.03% 26.64% 25.54% 24.38% 25.69% 30.27% -
ROE 18.35% 22.71% 15.83% 16.52% 16.81% 14.62% 17.92% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 17.10 18.40 17.23 18.12 18.62 14.79 14.80 10.08%
EPS 5.88 6.80 4.59 4.63 4.54 3.80 4.48 19.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.30 0.29 0.28 0.27 0.26 0.25 17.83%
Adjusted Per Share Value based on latest NOSH - 98,403
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 17.10 18.40 17.23 18.10 18.63 14.84 14.79 10.12%
EPS 5.88 6.80 4.59 4.62 4.54 3.81 4.48 19.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.30 0.29 0.2797 0.27 0.2608 0.2499 17.86%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.33 0.42 0.42 0.41 0.44 0.595 0.70 -
P/RPS 1.93 2.28 2.44 2.26 2.36 4.02 4.73 -44.89%
P/EPS 5.62 6.17 9.16 8.86 9.69 15.66 15.63 -49.34%
EY 17.80 16.22 10.92 11.28 10.32 6.39 6.40 97.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.40 1.45 1.46 1.63 2.29 2.80 -48.56%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 31/01/13 31/10/12 31/07/12 26/04/12 31/01/12 31/10/11 28/07/11 -
Price 0.30 0.35 0.40 0.40 0.44 0.54 0.60 -
P/RPS 1.75 1.90 2.32 2.21 2.36 3.65 4.05 -42.75%
P/EPS 5.11 5.14 8.72 8.65 9.69 14.21 13.39 -47.29%
EY 19.58 19.46 11.47 11.57 10.32 7.04 7.47 89.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.17 1.38 1.43 1.63 2.08 2.40 -46.37%

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