[FACBIND] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[FACBIND] FACB INDUSTRIES INCORPORATED
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 31.34%
YoY- -17.54%
Quarter Report
Latest QR
Upcoming QR
FACBIND's Result
FACBIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 332,600 253,153 247,494 234,950 234,032 206,036 203,756 38.51%
PBT 19,348 14,097 12,236 9,062 8,024 10,709 11,657 40.05%
Tax -632 -4,017 -1,981 -1,980 -2,632 -3,831 -3,856 -69.95%
NP 18,716 10,080 10,254 7,082 5,392 6,878 7,801 78.92%
-
NP to SH 18,716 10,080 10,254 7,082 5,392 6,878 7,801 78.92%
-
Tax Rate 3.27% 28.50% 16.19% 21.85% 32.80% 35.77% 33.08% -
Total Cost 313,884 243,073 237,240 227,868 228,640 199,158 195,954 36.78%
-
Net Worth 200,288 197,083 195,043 190,669 191,108 189,869 193,329 2.37%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 1,223 1,635 2,451 - 1,226 1,635 -
Div Payout % - 12.14% 15.95% 34.62% - 17.83% 20.96% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 200,288 197,083 195,043 190,669 191,108 189,869 193,329 2.37%
NOSH 84,154 84,949 85,171 85,120 85,316 85,143 85,167 -0.79%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.63% 3.98% 4.14% 3.01% 2.30% 3.34% 3.83% -
ROE 9.34% 5.11% 5.26% 3.71% 2.82% 3.62% 4.04% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 395.22 298.00 290.58 276.02 274.31 241.99 239.24 39.61%
EPS 22.24 11.86 12.04 8.32 6.32 8.08 9.16 80.35%
DPS 0.00 1.44 1.92 2.88 0.00 1.44 1.92 -
NAPS 2.38 2.32 2.29 2.24 2.24 2.23 2.27 3.19%
Adjusted Per Share Value based on latest NOSH - 85,000
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 395.81 301.27 294.53 279.60 278.51 245.19 242.48 38.51%
EPS 22.27 12.00 12.20 8.43 6.42 8.19 9.28 78.95%
DPS 0.00 1.46 1.95 2.92 0.00 1.46 1.95 -
NAPS 2.3835 2.3454 2.3211 2.2691 2.2743 2.2595 2.3007 2.37%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.90 0.90 0.92 0.93 0.92 0.75 0.70 -
P/RPS 0.23 0.30 0.32 0.34 0.34 0.31 0.29 -14.28%
P/EPS 4.05 7.58 7.64 11.18 14.56 9.28 7.64 -34.42%
EY 24.71 13.18 13.09 8.95 6.87 10.77 13.09 52.56%
DY 0.00 1.60 2.09 3.10 0.00 1.92 2.74 -
P/NAPS 0.38 0.39 0.40 0.42 0.41 0.34 0.31 14.49%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 25/08/04 21/05/04 25/02/04 21/11/03 28/08/03 29/05/03 -
Price 0.88 0.87 0.91 0.94 0.88 0.85 0.69 -
P/RPS 0.22 0.29 0.31 0.34 0.32 0.35 0.29 -16.77%
P/EPS 3.96 7.33 7.56 11.30 13.92 10.52 7.53 -34.77%
EY 25.27 13.64 13.23 8.85 7.18 9.50 13.28 53.37%
DY 0.00 1.66 2.11 3.06 0.00 1.69 2.78 -
P/NAPS 0.37 0.38 0.40 0.42 0.39 0.38 0.30 14.96%

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