[FIBON] QoQ TTM Result on 28-Feb-2010 [#3]

Stock
[FIBON] FIBON BERHAD
Announcement Date
12-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- -13.5%
YoY- 57.04%
Quarter Report
Latest QR
Upcoming QR
FIBON's Result
FIBON's Financial Summary
View:
Show?
TTM Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 12,280 12,222 12,891 15,163 16,242 16,873 12,137 0.78%
PBT 5,059 4,790 5,010 6,362 7,151 8,239 5,875 -9.48%
Tax -1,483 -1,534 -996 -922 -862 -473 -376 149.42%
NP 3,576 3,256 4,014 5,440 6,289 7,766 5,499 -24.92%
-
NP to SH 3,576 3,256 4,014 5,440 6,289 7,803 5,536 -25.25%
-
Tax Rate 29.31% 32.03% 19.88% 14.49% 12.05% 5.74% 6.40% -
Total Cost 8,704 8,966 8,877 9,723 9,953 9,107 6,638 19.77%
-
Net Worth 22,450 22,537 21,533 20,745 20,601 20,609 18,657 13.11%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 22,450 22,537 21,533 20,745 20,601 20,609 18,657 13.11%
NOSH 97,610 97,987 97,878 98,787 98,101 98,138 98,199 -0.39%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 29.12% 26.64% 31.14% 35.88% 38.72% 46.03% 45.31% -
ROE 15.93% 14.45% 18.64% 26.22% 30.53% 37.86% 29.67% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 12.58 12.47 13.17 15.35 16.56 17.19 12.36 1.18%
EPS 3.66 3.32 4.10 5.51 6.41 7.95 5.64 -25.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.22 0.21 0.21 0.21 0.19 13.57%
Adjusted Per Share Value based on latest NOSH - 98,787
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 12.53 12.47 13.15 15.47 16.57 17.22 12.38 0.80%
EPS 3.65 3.32 4.10 5.55 6.42 7.96 5.65 -25.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2291 0.23 0.2197 0.2117 0.2102 0.2103 0.1904 13.11%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.62 0.80 0.80 1.10 0.96 0.89 0.70 -
P/RPS 4.93 6.41 6.07 7.17 5.80 5.18 5.66 -8.78%
P/EPS 16.92 24.08 19.51 19.98 14.97 11.19 12.42 22.86%
EY 5.91 4.15 5.13 5.01 6.68 8.93 8.05 -18.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 3.48 3.64 5.24 4.57 4.24 3.68 -18.63%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 17/01/11 25/10/10 26/07/10 12/04/10 25/01/10 27/10/09 - -
Price 0.79 0.80 0.79 1.03 1.10 1.00 0.00 -
P/RPS 6.28 6.41 6.00 6.71 6.64 5.82 0.00 -
P/EPS 21.56 24.08 19.26 18.70 17.16 12.58 0.00 -
EY 4.64 4.15 5.19 5.35 5.83 7.95 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 3.48 3.59 4.90 5.24 4.76 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