[FBMKLCI-EA] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 535.09%
YoY- 135.06%
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 544 -44 -68 764 364 764 0 -
PBT 516 -80 -108 724 312 708 -140 -
Tax 0 0 -12 0 -4 -16 -24 -
NP 516 -80 -120 724 308 692 -164 -
-
NP to SH 516 -80 -120 724 308 692 -164 -
-
Tax Rate 0.00% - - 0.00% 1.28% 2.26% - -
Total Cost 28 36 52 40 56 72 164 -25.50%
-
Net Worth 0 0 0 0 0 0 0 -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - 180 175 214 156 -
Div Payout % - - - 24.94% 57.00% 30.93% 0.00% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 0 0 0 0 0 0 0 -
NOSH 1,672 1,672 1,672 2,508 2,508 3,344 650 17.04%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 94.85% 0.00% 0.00% 94.76% 84.62% 90.58% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 32.54 0.00 0.00 30.46 14.51 22.85 0.00 -
EPS 30.76 -4.76 -7.08 28.84 12.24 20.64 -24.96 -
DPS 0.00 0.00 0.00 7.20 7.00 6.40 24.00 -
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,508
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 16.27 0.00 0.00 22.85 10.89 22.85 0.00 -
EPS 15.43 -2.39 -3.59 21.65 9.21 20.64 -4.90 -
DPS 0.00 0.00 0.00 5.40 5.25 6.40 4.67 -
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 - -
Price 1.865 1.84 1.65 1.61 1.525 1.305 0.00 -
P/RPS 5.73 0.00 0.00 5.29 10.51 5.71 0.00 -
P/EPS 6.04 -38.46 -22.99 5.58 12.42 6.31 0.00 -
EY 16.55 -2.60 -4.35 17.93 8.05 15.86 0.00 -
DY 0.00 0.00 0.00 4.47 4.59 4.90 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 27/05/14 30/05/13 30/05/12 31/05/11 25/05/10 13/05/09 -
Price 1.84 1.85 1.78 1.545 1.56 1.285 0.00 -
P/RPS 5.66 0.00 0.00 5.07 10.75 5.62 0.00 -
P/EPS 5.96 -38.67 -24.80 5.35 12.70 6.21 0.00 -
EY 16.77 -2.59 -4.03 18.68 7.87 16.10 0.00 -
DY 0.00 0.00 0.00 4.66 4.49 4.98 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