[FIBON] QoQ Cumulative Quarter Result on 30-Nov-2012 [#2]

Stock
[FIBON] FIBON BERHAD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 72.44%
YoY- 29.35%
Quarter Report
Latest QR
Upcoming QR
FIBON's Result
FIBON's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 3,564 16,674 13,322 8,381 4,507 16,901 13,303 -58.34%
PBT 2,244 6,566 5,338 3,981 2,248 6,226 4,676 -38.62%
Tax -416 -1,665 -1,456 -1,103 -579 -1,724 -1,279 -52.60%
NP 1,828 4,901 3,882 2,878 1,669 4,502 3,397 -33.76%
-
NP to SH 1,828 4,901 3,882 2,878 1,669 4,502 3,397 -33.76%
-
Tax Rate 18.54% 25.36% 27.28% 27.71% 25.76% 27.69% 27.35% -
Total Cost 1,736 11,773 9,440 5,503 2,838 12,399 9,906 -68.58%
-
Net Worth 34,299 31,359 30,380 31,359 29,400 28,444 27,410 16.07%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - 1,225 - - - - - -
Div Payout % - 24.99% - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 34,299 31,359 30,380 31,359 29,400 28,444 27,410 16.07%
NOSH 98,000 98,000 98,000 98,000 98,000 98,000 97,896 0.07%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 51.29% 29.39% 29.14% 34.34% 37.03% 26.64% 25.54% -
ROE 5.33% 15.63% 12.78% 9.18% 5.68% 15.83% 12.39% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 3.64 17.01 13.59 8.55 4.60 17.23 13.59 -58.34%
EPS 1.87 5.00 3.96 2.94 1.70 4.59 3.47 -33.70%
DPS 0.00 1.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.32 0.31 0.32 0.30 0.29 0.28 15.99%
Adjusted Per Share Value based on latest NOSH - 98,000
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 3.64 17.01 13.59 8.55 4.60 17.23 13.57 -58.30%
EPS 1.87 5.00 3.96 2.94 1.70 4.59 3.47 -33.70%
DPS 0.00 1.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.32 0.31 0.32 0.30 0.29 0.2797 16.07%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.355 0.325 0.30 0.33 0.42 0.42 0.41 -
P/RPS 9.76 1.91 2.21 3.86 9.13 2.44 3.02 118.12%
P/EPS 19.03 6.50 7.57 11.24 24.66 9.16 11.82 37.24%
EY 5.25 15.39 13.20 8.90 4.05 10.92 8.46 -27.18%
DY 0.00 3.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.02 0.97 1.03 1.40 1.45 1.46 -21.72%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 29/10/13 29/07/13 29/04/13 31/01/13 31/10/12 31/07/12 26/04/12 -
Price 0.575 0.33 0.275 0.30 0.35 0.40 0.40 -
P/RPS 15.81 1.94 2.02 3.51 7.61 2.32 2.94 206.00%
P/EPS 30.83 6.60 6.94 10.22 20.55 8.72 11.53 92.30%
EY 3.24 15.15 14.40 9.79 4.87 11.47 8.67 -48.02%
DY 0.00 3.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.03 0.89 0.94 1.17 1.38 1.43 9.53%

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