[FBMKLCI-EA] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 2121.95%
YoY- 153.28%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 246 210 189 862 0 -
PBT 225 188 162 837 -1,519 -
Tax -5 -6 -6 -8 -37 -39.34%
NP 220 182 156 829 -1,556 -
-
NP to SH 220 182 156 829 -1,556 -
-
Tax Rate 2.22% 3.19% 3.70% 0.96% - -
Total Cost 26 28 33 33 1,556 -64.02%
-
Net Worth 0 0 0 0 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 45 54 53 39 65 -8.77%
Div Payout % 20.52% 30.18% 34.30% 4.70% 0.00% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 0 0 0 0 0 -
NOSH 2,508 2,508 3,344 650 650 40.12%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 89.43% 86.67% 82.54% 96.17% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 9.81 8.37 5.65 132.62 0.00 -
EPS 8.78 7.25 4.66 127.48 -239.38 -
DPS 1.80 2.19 1.60 6.00 10.00 -34.84%
NAPS 0.00 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 650
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 7.36 6.28 5.65 25.78 0.00 -
EPS 6.58 5.44 4.66 24.79 -46.53 -
DPS 1.35 1.64 1.60 1.17 1.94 -8.66%
NAPS 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/06/12 30/06/11 30/06/10 - - -
Price 1.555 1.57 1.35 0.00 0.00 -
P/RPS 15.85 18.75 23.89 0.00 0.00 -
P/EPS 17.73 21.63 28.94 0.00 0.00 -
EY 5.64 4.62 3.46 0.00 0.00 -
DY 1.16 1.39 1.19 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/12 23/08/11 24/08/10 25/08/09 29/08/08 -
Price 1.61 1.485 1.41 0.00 0.00 -
P/RPS 16.41 17.74 24.95 0.00 0.00 -
P/EPS 18.35 20.46 30.22 0.00 0.00 -
EY 5.45 4.89 3.31 0.00 0.00 -
DY 1.12 1.47 1.13 0.00 0.00 -
P/NAPS 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