[FIBON] QoQ TTM Result on 29-Feb-2016 [#3]

Stock
[FIBON] FIBON BERHAD
Announcement Date
26-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
29-Feb-2016 [#3]
Profit Trend
QoQ- 6.28%
YoY- 27.45%
Quarter Report
Latest QR
Upcoming QR
FIBON's Result
FIBON's Financial Summary
View:
Show?
TTM Result
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 18,143 16,939 16,737 15,442 13,886 13,578 13,588 21.19%
PBT 7,578 5,444 6,823 6,650 6,267 6,512 5,230 27.96%
Tax -1,665 -1,505 -1,885 -1,907 -1,759 -1,800 -1,561 4.38%
NP 5,913 3,939 4,938 4,743 4,508 4,712 3,669 37.33%
-
NP to SH 5,765 3,953 5,004 4,791 4,508 4,712 3,669 35.04%
-
Tax Rate 21.97% 27.65% 27.63% 28.68% 28.07% 27.64% 29.85% -
Total Cost 12,230 13,000 11,799 10,699 9,378 8,866 9,919 14.94%
-
Net Worth 46,059 43,119 42,140 40,179 41,159 40,179 38,219 13.20%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div - - - 1,028 1,028 1,028 1,028 -
Div Payout % - - - 21.47% 22.82% 21.83% 28.04% -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 46,059 43,119 42,140 40,179 41,159 40,179 38,219 13.20%
NOSH 98,000 98,000 98,000 98,000 98,000 98,000 98,000 0.00%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 32.59% 23.25% 29.50% 30.71% 32.46% 34.70% 27.00% -
ROE 12.52% 9.17% 11.87% 11.92% 10.95% 11.73% 9.60% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 18.51 17.28 17.08 15.76 14.17 13.86 13.87 21.15%
EPS 5.88 4.03 5.11 4.89 4.60 4.81 3.74 35.09%
DPS 0.00 0.00 0.00 1.05 1.05 1.05 1.05 -
NAPS 0.47 0.44 0.43 0.41 0.42 0.41 0.39 13.20%
Adjusted Per Share Value based on latest NOSH - 98,000
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 18.51 17.28 17.08 15.76 14.17 13.86 13.87 21.15%
EPS 5.88 4.03 5.11 4.89 4.60 4.81 3.74 35.09%
DPS 0.00 0.00 0.00 1.05 1.05 1.05 1.05 -
NAPS 0.47 0.44 0.43 0.41 0.42 0.41 0.39 13.20%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.525 0.575 0.48 0.54 0.62 0.365 0.45 -
P/RPS 2.84 3.33 2.81 3.43 4.38 2.63 3.25 -8.57%
P/EPS 8.92 14.25 9.40 11.05 13.48 7.59 12.02 -17.98%
EY 11.21 7.02 10.64 9.05 7.42 13.17 8.32 21.92%
DY 0.00 0.00 0.00 1.94 1.69 2.88 2.33 -
P/NAPS 1.12 1.31 1.12 1.32 1.48 0.89 1.15 -1.74%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 24/01/17 26/10/16 27/07/16 26/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.625 0.61 0.52 0.51 0.695 0.455 0.405 -
P/RPS 3.38 3.53 3.04 3.24 4.90 3.28 2.92 10.21%
P/EPS 10.62 15.12 10.18 10.43 15.11 9.46 10.82 -1.23%
EY 9.41 6.61 9.82 9.59 6.62 10.57 9.24 1.21%
DY 0.00 0.00 0.00 2.06 1.51 2.31 2.59 -
P/NAPS 1.33 1.39 1.21 1.24 1.65 1.11 1.04 17.76%

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