[FIBON] QoQ TTM 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- -19.4%
YoY- 174.75%
Quarter Report
Latest QR
Upcoming QR
FIBON's Result
FIBON's Financial Summary
View:
Show?
TTM Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 12,222 12,891 15,163 16,242 16,873 12,137 7,119 43.23%
PBT 4,790 5,010 6,362 7,151 8,239 5,875 3,480 23.66%
Tax -1,534 -996 -922 -862 -473 -376 -53 836.92%
NP 3,256 4,014 5,440 6,289 7,766 5,499 3,427 -3.34%
-
NP to SH 3,256 4,014 5,440 6,289 7,803 5,536 3,464 -4.03%
-
Tax Rate 32.03% 19.88% 14.49% 12.05% 5.74% 6.40% 1.52% -
Total Cost 8,966 8,877 9,723 9,953 9,107 6,638 3,692 80.38%
-
Net Worth 22,537 21,533 20,745 20,601 20,609 18,657 14,370 34.87%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 21,533 20,745 20,601 20,609 18,657 14,370 34.87%
NOSH 97,987 97,878 98,787 98,101 98,138 98,199 84,532 10.31%
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 26.64% 31.14% 35.88% 38.72% 46.03% 45.31% 48.14% -
ROE 14.45% 18.64% 26.22% 30.53% 37.86% 29.67% 24.10% -
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 12.47 13.17 15.35 16.56 17.19 12.36 8.42 29.83%
EPS 3.32 4.10 5.51 6.41 7.95 5.64 4.10 -13.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 12.47 13.15 15.47 16.57 17.22 12.38 7.26 43.28%
EPS 3.32 4.10 5.55 6.42 7.96 5.65 3.53 -3.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.2197 0.2117 0.2102 0.2103 0.1904 0.1466 34.90%
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 6.41 6.07 7.17 5.80 5.18 5.66 7.24 -7.77%
P/EPS 24.08 19.51 19.98 14.97 11.19 12.42 14.89 37.65%
EY 4.15 5.13 5.01 6.68 8.93 8.05 6.72 -27.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 - - -
Price 0.80 0.79 1.03 1.10 1.00 0.00 0.00 -
P/RPS 6.41 6.00 6.71 6.64 5.82 0.00 0.00 -
P/EPS 24.08 19.26 18.70 17.16 12.58 0.00 0.00 -
EY 4.15 5.19 5.35 5.83 7.95 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.48 3.59 4.90 5.24 4.76 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