[FIHB] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 4.71%
YoY- -64.29%
Quarter Report
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 41,343 55,919 29,104 25,469 28,960 34,611 32,978 3.83%
PBT 3,512 3,728 1,073 -448 326 2,510 23,051 -26.89%
Tax 10 -280 -251 -1,012 -1,173 -1,355 -1,022 -
NP 3,522 3,448 822 -1,460 -847 1,155 22,029 -26.30%
-
NP to SH 3,522 3,311 816 -1,477 -899 675 22,115 -26.35%
-
Tax Rate -0.28% 7.51% 23.39% - 359.82% 53.98% 4.43% -
Total Cost 37,821 52,471 28,282 26,929 29,807 33,456 10,949 22.92%
-
Net Worth 30,590 25,858 20,680 17,823 17,955 18,389 13,625 14.41%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 30,590 25,858 20,680 17,823 17,955 18,389 13,625 14.41%
NOSH 82,676 82,775 82,424 82,513 82,477 82,317 64,362 4.25%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.52% 6.17% 2.82% -5.73% -2.92% 3.34% 66.80% -
ROE 11.51% 12.80% 3.95% -8.29% -5.01% 3.67% 162.31% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 50.01 67.56 35.31 30.87 35.11 42.05 51.24 -0.40%
EPS 4.26 4.00 0.99 -1.79 -1.09 0.82 34.36 -29.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.3124 0.2509 0.216 0.2177 0.2234 0.2117 9.74%
Adjusted Per Share Value based on latest NOSH - 81,111
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 28.52 38.58 20.08 17.57 19.98 23.88 22.75 3.83%
EPS 2.43 2.28 0.56 -1.02 -0.62 0.47 15.26 -26.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.211 0.1784 0.1427 0.123 0.1239 0.1269 0.094 14.41%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.28 0.17 0.065 0.10 0.09 0.20 0.22 -
P/RPS 0.56 0.25 0.18 0.32 0.26 0.48 0.43 4.49%
P/EPS 6.57 4.25 6.57 -5.59 -8.26 24.39 0.64 47.37%
EY 15.21 23.53 15.23 -17.90 -12.11 4.10 156.18 -32.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.54 0.26 0.46 0.41 0.90 1.04 -5.08%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 29/11/12 30/11/11 29/11/10 25/11/09 27/11/08 30/11/07 -
Price 0.27 0.15 0.14 0.10 0.15 0.15 0.31 -
P/RPS 0.54 0.22 0.40 0.32 0.43 0.36 0.61 -2.00%
P/EPS 6.34 3.75 14.14 -5.59 -13.76 18.29 0.90 38.41%
EY 15.78 26.67 7.07 -17.90 -7.27 5.47 110.84 -27.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.48 0.56 0.46 0.69 0.67 1.46 -10.90%

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