[FBMKLCI-EA] QoQ TTM Result on 31-Dec-2009 [#4]

Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 91.11%
YoY- 159.51%
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 998 1,051 1,935 1,744 1,480 884 0 -
PBT 942 995 1,883 1,671 894 -365 -1,600 -
Tax -27 -12 -14 -16 -28 -32 -39 -21.72%
NP 915 983 1,869 1,655 866 -397 -1,639 -
-
NP to SH 915 983 1,869 1,655 866 -397 -1,639 -
-
Tax Rate 2.87% 1.21% 0.74% 0.96% 3.13% - - -
Total Cost 83 68 66 89 614 1,281 1,639 -86.28%
-
Net Worth 0 0 0 0 0 0 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 64 73 73 59 59 104 104 -27.62%
Div Payout % 7.05% 7.48% 3.94% 3.57% 6.82% 0.00% 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 0 0 0 0 0 0 0 -
NOSH 3,344 3,344 3,344 3,344 3,344 650 650 197.71%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 91.68% 93.53% 96.59% 94.90% 58.51% -44.91% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.84 31.43 57.86 52.15 44.26 136.00 0.00 -
EPS 27.36 29.40 55.89 49.49 25.90 -61.08 -252.15 -
DPS 1.93 2.20 2.20 1.77 1.77 16.00 16.00 -75.55%
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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.84 31.43 57.86 52.15 44.26 26.44 0.00 -
EPS 27.36 29.40 55.89 49.49 25.90 -11.87 -49.01 -
DPS 1.93 2.20 2.20 1.77 1.77 3.11 3.11 -27.22%
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 21/12/09 - - - -
Price 1.47 1.35 1.305 1.28 0.00 0.00 0.00 -
P/RPS 4.93 4.30 2.26 2.45 0.00 0.00 0.00 -
P/EPS 5.37 4.59 2.33 2.59 0.00 0.00 0.00 -
EY 18.61 21.77 42.83 38.67 0.00 0.00 0.00 -
DY 1.31 1.63 1.69 1.38 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 24/08/10 25/05/10 23/02/10 20/11/09 25/08/09 13/05/09 -
Price 1.495 1.41 1.285 1.265 1.28 0.00 0.00 -
P/RPS 5.01 4.49 2.22 2.43 2.89 0.00 0.00 -
P/EPS 5.46 4.80 2.30 2.56 4.94 0.00 0.00 -
EY 18.30 20.85 43.50 39.12 20.23 0.00 0.00 -
DY 1.29 1.56 1.71 1.40 1.38 0.00 0.00 -
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