[FIBON] QoQ Cumulative Quarter Result on 30-Nov-2009 [#2]

Stock
[FIBON] FIBON BERHAD
Announcement Date
25-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 34.19%
YoY- -39.91%
Quarter Report
Latest QR
Upcoming QR
FIBON's Result
FIBON's Financial Summary
View:
Show?
Cumulative Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 4,067 12,891 10,145 7,684 4,736 16,474 11,456 -49.76%
PBT 2,144 5,010 3,967 3,528 2,364 8,693 6,303 -51.17%
Tax -635 -996 -599 -486 -97 -389 -66 350.50%
NP 1,509 4,014 3,368 3,042 2,267 8,304 6,237 -61.07%
-
NP to SH 1,509 4,014 3,368 3,042 2,267 8,304 6,237 -61.07%
-
Tax Rate 29.62% 19.88% 15.10% 13.78% 4.10% 4.47% 1.05% -
Total Cost 2,558 8,877 6,777 4,642 2,469 8,170 5,219 -37.75%
-
Net Worth 22,537 21,538 20,560 20,607 20,609 9,248 5,445 157.12%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - 842 - -
Div Payout % - - - - - 10.14% - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 22,537 21,538 20,560 20,607 20,609 9,248 5,445 157.12%
NOSH 97,987 97,902 97,906 98,129 98,138 48,675 32,033 110.29%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 37.10% 31.14% 33.20% 39.59% 47.87% 50.41% 54.44% -
ROE 6.70% 18.64% 16.38% 14.76% 11.00% 89.79% 114.53% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 4.15 13.17 10.36 7.83 4.83 33.84 35.76 -76.11%
EPS 1.54 4.10 3.44 3.10 2.31 17.06 19.47 -81.48%
DPS 0.00 0.00 0.00 0.00 0.00 1.73 0.00 -
NAPS 0.23 0.22 0.21 0.21 0.21 0.19 0.17 22.25%
Adjusted Per Share Value based on latest NOSH - 98,101
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 4.15 13.15 10.35 7.84 4.83 16.81 11.69 -49.76%
EPS 1.54 4.10 3.44 3.10 2.31 8.47 6.36 -61.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.86 0.00 -
NAPS 0.23 0.2198 0.2098 0.2103 0.2103 0.0944 0.0556 157.02%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.80 0.80 1.10 0.96 0.89 0.70 0.61 -
P/RPS 19.27 6.08 10.62 12.26 18.44 2.07 1.71 400.42%
P/EPS 51.95 19.51 31.98 30.97 38.53 4.10 3.13 547.34%
EY 1.92 5.13 3.13 3.23 2.60 24.37 31.92 -84.56%
DY 0.00 0.00 0.00 0.00 0.00 2.47 0.00 -
P/NAPS 3.48 3.64 5.24 4.57 4.24 3.68 3.59 -2.04%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 25/10/10 26/07/10 12/04/10 25/01/10 27/10/09 26/06/09 24/04/09 -
Price 0.80 0.79 1.03 1.10 1.00 0.68 0.81 -
P/RPS 19.27 6.00 9.94 14.05 20.72 2.01 2.26 315.73%
P/EPS 51.95 19.27 29.94 35.48 43.29 3.99 4.16 435.79%
EY 1.92 5.19 3.34 2.82 2.31 25.09 24.04 -81.36%
DY 0.00 0.00 0.00 0.00 0.00 2.54 0.00 -
P/NAPS 3.48 3.59 4.90 5.24 4.76 3.58 4.76 -18.79%

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