[FIBON] YoY Quarter Result on 30-Nov-2018 [#2]

Announcement Date
23-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
30-Nov-2018 [#2]
Profit Trend
QoQ- 5.4%
YoY- -28.73%
View:
Show?
Quarter Result
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Revenue 3,359 3,159 3,357 3,674 3,864 5,266 4,062 -3.11%
PBT 597 634 802 887 1,200 3,657 1,523 -14.43%
Tax -190 -207 -265 -165 -187 -547 -387 -11.17%
NP 407 427 537 722 1,013 3,110 1,136 -15.71%
-
NP to SH 407 427 537 722 1,013 2,948 1,136 -15.71%
-
Tax Rate 31.83% 32.65% 33.04% 18.60% 15.58% 14.96% 25.41% -
Total Cost 2,952 2,732 2,820 2,952 2,851 2,156 2,926 0.14%
-
Net Worth 51,790 50,866 49,835 47,945 47,039 46,059 41,131 3.91%
Dividend
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Net Worth 51,790 50,866 49,835 47,945 47,039 46,059 41,131 3.91%
NOSH 98,000 98,000 98,000 98,000 98,000 98,000 98,000 0.00%
Ratio Analysis
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
NP Margin 12.12% 13.52% 16.00% 19.65% 26.22% 59.06% 27.97% -
ROE 0.79% 0.84% 1.08% 1.51% 2.15% 6.40% 2.76% -
Per Share
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 3.44 3.23 3.44 3.75 3.94 5.37 4.15 -3.07%
EPS 0.42 0.44 0.55 0.74 1.03 3.01 1.16 -15.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.51 0.49 0.48 0.47 0.42 3.94%
Adjusted Per Share Value based on latest NOSH - 98,000
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 3.43 3.22 3.43 3.75 3.94 5.37 4.15 -3.12%
EPS 0.42 0.44 0.55 0.74 1.03 3.01 1.16 -15.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5285 0.5191 0.5085 0.4892 0.48 0.47 0.42 3.90%
Price Multiplier on Financial Quarter End Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 -
Price 0.38 0.315 0.38 0.59 0.625 0.525 0.62 -
P/RPS 11.05 9.75 11.06 15.71 15.85 9.77 14.95 -4.90%
P/EPS 91.23 72.16 69.15 79.96 60.46 17.45 53.45 9.31%
EY 1.10 1.39 1.45 1.25 1.65 5.73 1.87 -8.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.61 0.75 1.20 1.30 1.12 1.48 -11.30%
Price Multiplier on Announcement Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 26/01/22 26/01/21 23/01/20 23/01/19 23/01/18 24/01/17 29/01/16 -
Price 0.375 0.33 0.365 0.50 0.60 0.625 0.695 -
P/RPS 10.91 10.22 10.62 13.32 15.22 11.63 16.76 -6.89%
P/EPS 90.03 75.60 66.42 67.76 58.05 20.78 59.91 7.01%
EY 1.11 1.32 1.51 1.48 1.72 4.81 1.67 -6.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.63 0.72 1.02 1.25 1.33 1.65 -13.10%

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