[FIHB] YoY Quarter Result on 30-Jun-2010 [#2]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 69.86%
YoY- 4.27%
Quarter Report
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 14,789 23,125 6,723 9,347 10,710 9,595 11,389 4.44%
PBT 1,258 973 -820 -360 -360 457 187 37.35%
Tax -70 -160 0 0 9 -120 -701 -31.86%
NP 1,188 813 -820 -360 -351 337 -514 -
-
NP to SH 1,088 768 -817 -359 -375 335 -557 -
-
Tax Rate 5.56% 16.44% - - - 26.26% 374.87% -
Total Cost 13,601 22,312 7,543 9,707 11,061 9,258 11,903 2.24%
-
Net Worth 29,590 23,642 19,261 17,941 17,916 17,861 11,244 17.48%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 29,590 23,642 19,261 17,941 17,916 17,861 11,244 17.48%
NOSH 82,424 82,580 82,525 83,488 83,333 81,707 55,148 6.92%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.03% 3.52% -12.20% -3.85% -3.28% 3.51% -4.51% -
ROE 3.68% 3.25% -4.24% -2.00% -2.09% 1.88% -4.95% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 17.94 28.00 8.15 11.20 12.85 11.74 20.65 -2.31%
EPS 1.32 0.93 -0.99 -0.43 -0.45 0.41 -1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.359 0.2863 0.2334 0.2149 0.215 0.2186 0.2039 9.87%
Adjusted Per Share Value based on latest NOSH - 83,488
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 10.74 16.80 4.88 6.79 7.78 6.97 8.27 4.44%
EPS 0.79 0.56 -0.59 -0.26 -0.27 0.24 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2149 0.1717 0.1399 0.1303 0.1301 0.1297 0.0817 17.47%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.275 0.16 0.10 0.11 0.14 0.16 0.35 -
P/RPS 1.53 0.57 1.23 0.98 1.09 1.36 1.69 -1.64%
P/EPS 20.83 17.20 -10.10 -25.58 -31.11 39.02 -34.65 -
EY 4.80 5.81 -9.90 -3.91 -3.21 2.56 -2.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.56 0.43 0.51 0.65 0.73 1.72 -12.52%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 30/08/12 26/08/11 26/08/10 27/08/09 29/08/08 30/08/07 -
Price 0.285 0.19 0.09 0.10 0.12 0.18 0.25 -
P/RPS 1.59 0.68 1.10 0.89 0.93 1.53 1.21 4.65%
P/EPS 21.59 20.43 -9.09 -23.26 -26.67 43.90 -24.75 -
EY 4.63 4.89 -11.00 -4.30 -3.75 2.28 -4.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.66 0.39 0.47 0.56 0.82 1.23 -7.10%

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