[FIBON] YoY Annualized Quarter Result on 31-May-2012 [#4]

Stock
[FIBON] FIBON BERHAD
Announcement Date
31-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- -0.6%
YoY- 2.57%
Quarter Report
Latest QR
Upcoming QR
FIBON's Result
FIBON's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 13,588 15,308 16,674 16,901 14,498 12,891 16,474 -3.15%
PBT 5,230 5,384 6,566 6,226 5,945 5,010 8,693 -8.11%
Tax -1,561 -1,381 -1,665 -1,724 -1,556 -996 -389 26.04%
NP 3,669 4,003 4,901 4,502 4,389 4,014 8,304 -12.72%
-
NP to SH 3,669 4,003 4,901 4,502 4,389 4,014 8,304 -12.72%
-
Tax Rate 29.85% 25.65% 25.36% 27.69% 26.17% 19.88% 4.47% -
Total Cost 9,919 11,305 11,773 12,399 10,109 8,877 8,170 3.28%
-
Net Worth 38,259 35,280 31,359 28,444 24,492 21,538 9,248 26.68%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 1,030 1,078 1,225 - - - 842 3.41%
Div Payout % 28.07% 26.93% 24.99% - - - 10.14% -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 38,259 35,280 31,359 28,444 24,492 21,538 9,248 26.68%
NOSH 98,000 98,000 98,000 98,000 97,968 97,902 48,675 12.36%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 27.00% 26.15% 29.39% 26.64% 30.27% 31.14% 50.41% -
ROE 9.59% 11.35% 15.63% 15.83% 17.92% 18.64% 89.79% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 13.85 15.62 17.01 17.23 14.80 13.17 33.84 -13.82%
EPS 3.74 4.08 5.00 4.59 4.48 4.10 17.06 -22.33%
DPS 1.05 1.10 1.25 0.00 0.00 0.00 1.73 -7.98%
NAPS 0.39 0.36 0.32 0.29 0.25 0.22 0.19 12.72%
Adjusted Per Share Value based on latest NOSH - 98,000
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 13.85 15.62 17.01 17.23 14.79 13.15 16.81 -3.17%
EPS 3.74 4.08 5.00 4.59 4.48 4.10 8.47 -12.73%
DPS 1.05 1.10 1.25 0.00 0.00 0.00 0.86 3.38%
NAPS 0.39 0.36 0.32 0.29 0.2499 0.2198 0.0944 26.65%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 0.45 0.48 0.325 0.42 0.70 0.80 0.70 -
P/RPS 3.25 3.07 1.91 2.44 4.73 6.08 2.07 7.80%
P/EPS 12.09 11.75 6.50 9.16 15.63 19.51 4.10 19.73%
EY 8.27 8.51 15.39 10.92 6.40 5.13 24.37 -16.47%
DY 0.00 2.29 3.85 0.00 0.00 0.00 2.47 -
P/NAPS 1.18 1.33 1.02 1.45 2.80 3.64 3.68 -17.26%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 31/07/15 31/07/14 29/07/13 31/07/12 28/07/11 26/07/10 26/06/09 -
Price 0.405 0.51 0.33 0.40 0.60 0.79 0.68 -
P/RPS 2.92 3.26 1.94 2.32 4.05 6.00 2.01 6.41%
P/EPS 10.88 12.49 6.60 8.72 13.39 19.27 3.99 18.18%
EY 9.19 8.01 15.15 11.47 7.47 5.19 25.09 -15.40%
DY 0.00 2.16 3.79 0.00 0.00 0.00 2.54 -
P/NAPS 1.07 1.42 1.03 1.38 2.40 3.59 3.58 -18.22%

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