[FIBON] QoQ TTM Result on 30-Nov-2010 [#2]

Stock
[FIBON] FIBON BERHAD
Announcement Date
17-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- 9.83%
YoY- -43.14%
Quarter Report
Latest QR
Upcoming QR
FIBON's Result
FIBON's Financial Summary
View:
Show?
TTM Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 14,068 14,499 13,012 12,280 12,222 12,891 15,163 -4.86%
PBT 5,202 5,945 5,442 5,059 4,790 5,010 6,362 -12.52%
Tax -1,388 -1,556 -1,551 -1,483 -1,534 -996 -922 31.25%
NP 3,814 4,389 3,891 3,576 3,256 4,014 5,440 -21.02%
-
NP to SH 3,822 4,389 3,891 3,576 3,256 4,014 5,440 -20.91%
-
Tax Rate 26.68% 26.17% 28.50% 29.31% 32.03% 19.88% 14.49% -
Total Cost 10,254 10,110 9,121 8,704 8,966 8,877 9,723 3.59%
-
Net Worth 25,562 24,444 23,667 22,450 22,537 21,533 20,745 14.89%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 25,562 24,444 23,667 22,450 22,537 21,533 20,745 14.89%
NOSH 98,315 97,777 98,615 97,610 97,987 97,878 98,787 -0.31%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 27.11% 30.27% 29.90% 29.12% 26.64% 31.14% 35.88% -
ROE 14.95% 17.96% 16.44% 15.93% 14.45% 18.64% 26.22% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 14.31 14.83 13.19 12.58 12.47 13.17 15.35 -4.55%
EPS 3.89 4.49 3.95 3.66 3.32 4.10 5.51 -20.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.25 0.24 0.23 0.23 0.22 0.21 15.25%
Adjusted Per Share Value based on latest NOSH - 97,610
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 14.36 14.79 13.28 12.53 12.47 13.15 15.47 -4.82%
EPS 3.90 4.48 3.97 3.65 3.32 4.10 5.55 -20.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2608 0.2494 0.2415 0.2291 0.23 0.2197 0.2117 14.87%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.595 0.70 0.79 0.62 0.80 0.80 1.10 -
P/RPS 4.16 4.72 5.99 4.93 6.41 6.07 7.17 -30.36%
P/EPS 15.31 15.59 20.02 16.92 24.08 19.51 19.98 -16.22%
EY 6.53 6.41 4.99 5.91 4.15 5.13 5.01 19.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.80 3.29 2.70 3.48 3.64 5.24 -42.32%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 31/10/11 28/07/11 22/04/11 17/01/11 25/10/10 26/07/10 12/04/10 -
Price 0.54 0.60 0.70 0.79 0.80 0.79 1.03 -
P/RPS 3.77 4.05 5.31 6.28 6.41 6.00 6.71 -31.83%
P/EPS 13.89 13.37 17.74 21.56 24.08 19.26 18.70 -17.93%
EY 7.20 7.48 5.64 4.64 4.15 5.19 5.35 21.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.40 2.92 3.43 3.48 3.59 4.90 -43.42%

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