[FACBIND] YoY Cumulative Quarter Result on 30-Jun-2016 [#4]

Stock

[FACBIND] FACB INDUSTRIES INCORPORATED

Announcement Date

24-Aug-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

30-Jun-2016 [#4]

Profit Trend

QoQ- 54.26%

YoY- -5.75%

Quarter Report

FACBII QTR 4 2016.pdf

Latest QR

Upcoming QR

FACBIND's Result

FACBIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Cumulative Result
Revenue	38,870	37,900	55,789	51,859	56,087	60,872	42,066	-1.30%
YoY %	2.56%	-32.07%	7.58%	-7.54%	-7.86%	44.71%	-	-
Horiz. %	92.40%	90.10%	132.62%	123.28%	133.33%	144.71%	100.00%	-
PBT	4,216	6,278	13,405	8,537	8,435	69,453	13,775	-17.90%
YoY %	-32.84%	-53.17%	57.02%	1.21%	-87.86%	404.20%	-	-
Horiz. %	30.61%	45.58%	97.31%	61.97%	61.23%	504.20%	100.00%	-
Tax	-1,960	-8,054	-2,282	-2,182	-1,703	-521	-20,979	-32.62%
YoY %	75.66%	-252.94%	-4.58%	-28.13%	-226.87%	97.52%	-	-
Horiz. %	9.34%	38.39%	10.88%	10.40%	8.12%	2.48%	100.00%	-
NP	2,256	-1,776	11,123	6,355	6,732	68,932	-7,204	-
YoY %	227.03%	-115.97%	75.03%	-5.60%	-90.23%	1,056.86%	-	-
Horiz. %	-31.32%	24.65%	-154.40%	-88.21%	-93.45%	-956.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,095	-2,788	8,516	4,475	4,748	67,148	-7,970	-
YoY %	139.28%	-132.74%	90.30%	-5.75%	-92.93%	942.51%	-	-
Horiz. %	-13.74%	34.98%	-106.85%	-56.15%	-59.57%	-842.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	46.49%	128.29%	17.02%	25.56%	20.19%	0.75%	152.30%	-
YoY %	-63.76%	653.76%	-33.41%	26.60%	2,592.00%	-99.51%	-	-
Horiz. %	30.53%	84.24%	11.18%	16.78%	13.26%	0.49%	100.00%	-
Total Cost	36,614	39,676	44,666	45,504	49,355	-8,060	49,270	-4.82%
YoY %	-7.72%	-11.17%	-1.84%	-7.80%	712.34%	-116.36%	-	-
Horiz. %	74.31%	80.53%	90.66%	92.36%	100.17%	-16.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	218,095	215,578	213,062	206,538	205,399	211,378	154,276	5.93%
YoY %	1.17%	1.18%	3.16%	0.55%	-2.83%	37.01%	-	-
Horiz. %	141.37%	139.74%	138.10%	133.88%	133.14%	137.01%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	838	3,355	2,097	2,098	2,347	2,013	-	-
YoY %	-75.02%	59.99%	-0.05%	-10.61%	16.59%	0.00%	-	-
Horiz. %	41.63%	166.67%	104.17%	104.22%	116.59%	100.00%	-	-
Div Payout %	76.61%	0.00%	24.63%	46.90%	49.44%	3.00%	-	-
YoY %	0.00%	0.00%	-47.48%	-5.14%	1,548.00%	0.00%	-	-
Horiz. %	2,553.67%	0.00%	821.00%	1,563.33%	1,648.00%	100.00%	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	218,095	215,578	213,062	206,538	205,399	211,378	154,276	5.93%
YoY %	1.17%	1.18%	3.16%	0.55%	-2.83%	37.01%	-	-
Horiz. %	141.37%	139.74%	138.10%	133.88%	133.14%	137.01%	100.00%	-
NOSH	85,162	85,162	85,162	83,958	83,836	83,880	83,846	0.25%
YoY %	0.00%	0.00%	1.43%	0.15%	-0.05%	0.04%	-	-
Horiz. %	101.57%	101.57%	101.57%	100.13%	99.99%	100.04%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	5.80%	-4.69%	19.94%	12.25%	12.00%	113.24%	-17.13%	-
YoY %	223.67%	-123.52%	62.78%	2.08%	-89.40%	761.06%	-	-
Horiz. %	-33.86%	27.38%	-116.40%	-71.51%	-70.05%	-661.06%	100.00%	-
ROE	0.50%	-1.29%	4.00%	2.17%	2.31%	31.77%	-5.17%	-
YoY %	138.76%	-132.25%	84.33%	-6.06%	-92.73%	714.51%	-	-
Horiz. %	-9.67%	24.95%	-77.37%	-41.97%	-44.68%	-614.51%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	46.34	45.18	66.51	61.77	66.90	72.57	50.17	-1.31%
YoY %	2.57%	-32.07%	7.67%	-7.67%	-7.81%	44.65%	-	-
Horiz. %	92.37%	90.05%	132.57%	123.12%	133.35%	144.65%	100.00%	-
EPS	1.31	-3.32	10.15	5.33	5.66	80.05	-9.50	-
YoY %	139.46%	-132.71%	90.43%	-5.83%	-92.93%	942.63%	-	-
Horiz. %	-13.79%	34.95%	-106.84%	-56.11%	-59.58%	-842.63%	100.00%	-
DPS	1.00	4.00	2.50	2.50	2.80	2.40	0.00	-
YoY %	-75.00%	60.00%	0.00%	-10.71%	16.67%	0.00%	-	-
Horiz. %	41.67%	166.67%	104.17%	104.17%	116.67%	100.00%	-	-
NAPS	2.60	2.57	2.54	2.46	2.45	2.52	1.84	5.92%
YoY %	1.17%	1.18%	3.25%	0.41%	-2.78%	36.96%	-	-
Horiz. %	141.30%	139.67%	138.04%	133.70%	133.15%	136.96%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 84,171
RPS	46.26	45.10	66.39	61.71	66.75	72.44	50.06	-1.30%
YoY %	2.57%	-32.07%	7.58%	-7.55%	-7.85%	44.71%	-	-
Horiz. %	92.41%	90.09%	132.62%	123.27%	133.34%	144.71%	100.00%	-
EPS	1.30	-3.32	10.13	5.33	5.65	79.91	-9.48	-
YoY %	139.16%	-132.77%	90.06%	-5.66%	-92.93%	942.93%	-	-
Horiz. %	-13.71%	35.02%	-106.86%	-56.22%	-59.60%	-842.93%	100.00%	-
DPS	1.00	3.99	2.50	2.50	2.79	2.40	0.00	-
YoY %	-74.94%	59.60%	0.00%	-10.39%	16.25%	0.00%	-	-
Horiz. %	41.67%	166.25%	104.17%	104.17%	116.25%	100.00%	-	-
NAPS	2.5955	2.5655	2.5356	2.4579	2.4444	2.5155	1.836	5.93%
YoY %	1.17%	1.18%	3.16%	0.55%	-2.83%	37.01%	-	-
Horiz. %	141.37%	139.73%	138.10%	133.87%	133.14%	137.01%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.19	1.33	1.28	1.02	1.05	1.33	1.15	-
P/RPS	2.57	2.94	1.92	1.65	1.57	1.83	2.29	1.94%
YoY %	-12.59%	53.12%	16.36%	5.10%	-14.21%	-20.09%	-	-
Horiz. %	112.23%	128.38%	83.84%	72.05%	68.56%	79.91%	100.00%	-
P/EPS	91.16	-40.02	12.61	19.14	18.54	1.66	-12.10	-
YoY %	327.79%	-417.37%	-34.12%	3.24%	1,016.87%	113.72%	-	-
Horiz. %	-753.39%	330.74%	-104.21%	-158.18%	-153.22%	-13.72%	100.00%	-
EY	1.10	-2.50	7.93	5.23	5.39	60.19	-8.27	-
YoY %	144.00%	-131.53%	51.63%	-2.97%	-91.05%	827.81%	-	-
Horiz. %	-13.30%	30.23%	-95.89%	-63.24%	-65.18%	-727.81%	100.00%	-
DY	0.84	3.01	1.95	2.45	2.67	1.80	0.00	-
YoY %	-72.09%	54.36%	-20.41%	-8.24%	48.33%	0.00%	-	-
Horiz. %	46.67%	167.22%	108.33%	136.11%	148.33%	100.00%	-	-
P/NAPS	0.46	0.52	0.50	0.41	0.43	0.53	0.63	-5.10%
YoY %	-11.54%	4.00%	21.95%	-4.65%	-18.87%	-15.87%	-	-
Horiz. %	73.02%	82.54%	79.37%	65.08%	68.25%	84.13%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	28/08/19	29/08/18	23/08/17	24/08/16	26/08/15	27/08/14	28/08/13	-
Price	1.24	1.29	1.28	1.09	0.95	1.39	1.15	-
P/RPS	2.68	2.86	1.92	1.76	1.42	1.92	2.29	2.65%
YoY %	-6.29%	48.96%	9.09%	23.94%	-26.04%	-16.16%	-	-
Horiz. %	117.03%	124.89%	83.84%	76.86%	62.01%	83.84%	100.00%	-
P/EPS	94.99	-38.81	12.61	20.45	16.77	1.74	-12.10	-
YoY %	344.76%	-407.77%	-38.34%	21.94%	863.79%	114.38%	-	-
Horiz. %	-785.04%	320.74%	-104.21%	-169.01%	-138.60%	-14.38%	100.00%	-
EY	1.05	-2.58	7.93	4.89	5.96	57.59	-8.27	-
YoY %	140.70%	-132.53%	62.17%	-17.95%	-89.65%	796.37%	-	-
Horiz. %	-12.70%	31.20%	-95.89%	-59.13%	-72.07%	-696.37%	100.00%	-
DY	0.81	3.10	1.95	2.29	2.95	1.73	0.00	-
YoY %	-73.87%	58.97%	-14.85%	-22.37%	70.52%	0.00%	-	-
Horiz. %	46.82%	179.19%	112.72%	132.37%	170.52%	100.00%	-	-
P/NAPS	0.48	0.50	0.50	0.44	0.39	0.55	0.63	-4.42%
YoY %	-4.00%	0.00%	13.64%	12.82%	-29.09%	-12.70%	-	-
Horiz. %	76.19%	79.37%	79.37%	69.84%	61.90%	87.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos