[FBMKLCI-EA] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -9.83%
YoY- -81.18%
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 91 1,035 732 189 191 1,721 1,458 -84.29%
PBT 78 980 692 162 177 1,671 1,420 -85.57%
Tax -1 -29 -27 -6 -4 -16 -13 -81.94%
NP 77 951 665 156 173 1,655 1,407 -85.61%
-
NP to SH 77 951 665 156 173 1,655 1,407 -85.61%
-
Tax Rate 1.28% 2.96% 3.90% 3.70% 2.26% 0.96% 0.92% -
Total Cost 14 84 67 33 18 66 51 -57.79%
-
Net Worth 0 0 0 0 0 0 0 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 43 48 64 53 53 220 220 -66.35%
Div Payout % 57.00% 5.09% 9.71% 34.30% 30.93% 13.34% 15.69% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 0 0 0 0 0 0 0 -
NOSH 2,508 2,508 3,344 3,344 3,344 3,344 3,344 -17.46%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 84.62% 91.88% 90.85% 82.54% 90.58% 96.17% 96.50% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 3.63 41.27 21.89 5.65 5.71 51.47 43.60 -80.96%
EPS 3.06 37.92 19.90 4.66 5.16 49.51 144.77 -92.37%
DPS 1.75 1.93 1.93 1.60 1.60 6.60 6.60 -58.76%
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,344
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.72 30.95 21.89 5.65 5.71 51.47 43.60 -84.29%
EPS 2.30 28.44 19.90 4.66 5.16 49.51 144.77 -93.69%
DPS 1.31 1.45 1.93 1.60 1.60 6.60 6.60 -66.00%
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 21/12/09 - -
Price 1.525 1.545 1.47 1.35 1.305 1.28 0.00 -
P/RPS 42.03 3.74 6.72 23.89 22.85 2.49 0.00 -
P/EPS 49.67 4.07 7.39 28.94 25.22 2.59 0.00 -
EY 2.01 24.54 13.53 3.46 3.96 38.67 0.00 -
DY 1.15 1.25 1.31 1.19 1.23 5.16 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 30/11/10 24/08/10 25/05/10 23/02/10 20/11/09 -
Price 1.56 1.505 1.495 1.41 1.285 1.265 1.28 -
P/RPS 42.99 3.65 6.83 24.95 22.50 2.46 2.94 498.94%
P/EPS 50.81 3.97 7.52 30.22 24.84 2.56 3.04 554.83%
EY 1.97 25.20 13.30 3.31 4.03 39.12 32.87 -84.71%
DY 1.12 1.28 1.29 1.13 1.25 5.22 5.16 -63.91%
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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