[FIBON] YoY Annualized Quarter Result on 30-Nov-2021 [#2]

Announcement Date
26-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
30-Nov-2021 [#2]
Profit Trend
QoQ- 2.05%
YoY- 32.78%
View:
Show?
Annualized Quarter Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 19,420 18,650 13,536 11,952 14,488 15,180 15,524 3.80%
PBT 7,084 6,168 2,356 1,708 3,022 4,124 5,546 4.16%
Tax -2,220 -2,174 -760 -506 -974 -1,308 -994 14.32%
NP 4,864 3,994 1,596 1,202 2,048 2,816 4,552 1.11%
-
NP to SH 4,966 3,994 1,596 1,202 2,048 2,816 4,552 1.46%
-
Tax Rate 31.34% 35.25% 32.26% 29.63% 32.23% 31.72% 17.92% -
Total Cost 14,556 14,656 11,940 10,750 12,440 12,364 10,972 4.82%
-
Net Worth 60,584 49,998 51,790 50,866 49,835 47,945 47,039 4.30%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 60,584 49,998 51,790 50,866 49,835 47,945 47,039 4.30%
NOSH 98,000 98,000 98,000 98,000 98,000 98,000 98,000 0.00%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin 25.05% 21.42% 11.79% 10.06% 14.14% 18.55% 29.32% -
ROE 8.20% 7.99% 3.08% 2.36% 4.11% 5.87% 9.68% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 19.87 21.26 13.85 12.22 14.83 15.51 15.84 3.84%
EPS 4.98 4.08 1.64 1.24 2.10 2.88 4.64 1.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.57 0.53 0.52 0.51 0.49 0.48 4.35%
Adjusted Per Share Value based on latest NOSH - 98,000
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 19.82 19.03 13.81 12.20 14.78 15.49 15.84 3.80%
EPS 5.07 4.08 1.63 1.23 2.09 2.87 4.64 1.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6182 0.5102 0.5285 0.5191 0.5085 0.4892 0.48 4.30%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 0.465 0.37 0.38 0.315 0.38 0.59 0.625 -
P/RPS 2.34 1.74 2.74 2.58 2.56 3.80 3.95 -8.35%
P/EPS 9.15 8.13 23.27 25.64 18.13 20.50 13.46 -6.22%
EY 10.93 12.31 4.30 3.90 5.52 4.88 7.43 6.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.65 0.72 0.61 0.75 1.20 1.30 -8.75%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 31/01/24 30/01/23 26/01/22 26/01/21 23/01/20 23/01/19 23/01/18 -
Price 0.45 0.475 0.375 0.33 0.365 0.50 0.60 -
P/RPS 2.26 2.23 2.71 2.70 2.46 3.22 3.79 -8.25%
P/EPS 8.85 10.43 22.96 26.86 17.42 17.37 12.92 -6.10%
EY 11.29 9.59 4.36 3.72 5.74 5.76 7.74 6.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 0.71 0.63 0.72 1.02 1.25 -8.57%

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