[FIBON] QoQ Annualized Quarter Result on 31-May-2009 [#4]

Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ- -0.14%
YoY--%
View:
Show?
Annualized Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 13,526 15,368 18,944 16,474 15,274 15,832 0 -
PBT 5,289 7,056 9,456 8,693 8,404 10,150 0 -
Tax -798 -972 -388 -389 -88 -26 0 -
NP 4,490 6,084 9,068 8,304 8,316 10,124 0 -
-
NP to SH 4,490 6,084 9,068 8,304 8,316 10,124 0 -
-
Tax Rate 15.09% 13.78% 4.10% 4.47% 1.05% 0.26% - -
Total Cost 9,036 9,284 9,876 8,170 6,958 5,708 0 -
-
Net Worth 20,560 20,607 20,609 9,248 5,445 1,802 0 -
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - - 842 - - - -
Div Payout % - - - 10.14% - - - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 20,560 20,607 20,609 9,248 5,445 1,802 0 -
NOSH 97,906 98,129 98,138 48,675 32,033 6,214 0 -
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 33.20% 39.59% 47.87% 50.41% 54.44% 63.95% 0.00% -
ROE 21.84% 29.52% 44.00% 89.79% 152.71% 561.79% 0.00% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 13.82 15.66 19.30 33.84 47.68 254.78 0.00 -
EPS 4.59 6.20 9.24 17.06 25.96 162.92 0.00 -
DPS 0.00 0.00 0.00 1.73 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.19 0.17 0.29 0.00 -
Adjusted Per Share Value based on latest NOSH - 98,199
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 13.80 15.68 19.33 16.81 15.59 16.16 0.00 -
EPS 4.58 6.21 9.25 8.47 8.49 10.33 0.00 -
DPS 0.00 0.00 0.00 0.86 0.00 0.00 0.00 -
NAPS 0.2098 0.2103 0.2103 0.0944 0.0556 0.0184 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 - - -
Price 1.10 0.96 0.89 0.70 0.61 0.00 0.00 -
P/RPS 7.96 6.13 4.61 2.07 1.28 0.00 0.00 -
P/EPS 23.98 15.48 9.63 4.10 2.35 0.00 0.00 -
EY 4.17 6.46 10.38 24.37 42.56 0.00 0.00 -
DY 0.00 0.00 0.00 2.47 0.00 0.00 0.00 -
P/NAPS 5.24 4.57 4.24 3.68 3.59 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 12/04/10 25/01/10 27/10/09 26/06/09 24/04/09 23/01/09 - -
Price 1.03 1.10 1.00 0.68 0.81 0.69 0.00 -
P/RPS 7.46 7.02 5.18 2.01 1.70 0.27 0.00 -
P/EPS 22.46 17.74 10.82 3.99 3.12 0.42 0.00 -
EY 4.45 5.64 9.24 25.09 32.05 236.12 0.00 -
DY 0.00 0.00 0.00 2.54 0.00 0.00 0.00 -
P/NAPS 4.90 5.24 4.76 3.58 4.76 2.38 0.00 -

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