[FIHB] YoY Quarter Result on 30-Sep-2009 [#3]

Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 152.0%
YoY- -47.44%
Quarter Report
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 21,360 13,318 10,020 11,238 13,616 13,935 9,933 13.59%
PBT 2,274 1,700 94 651 1,091 998 -2,041 -
Tax -120 -251 -3 -428 -439 -353 -120 0.00%
NP 2,154 1,449 91 223 652 645 -2,161 -
-
NP to SH 2,065 1,444 73 195 371 693 -2,020 -
-
Tax Rate 5.28% 14.76% 3.19% 65.75% 40.24% 35.37% - -
Total Cost 19,206 11,869 9,929 11,015 12,964 13,290 12,094 8.00%
-
Net Worth 25,804 20,702 17,519 17,688 18,418 13,584 -9,947 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 25,804 20,702 17,519 17,688 18,418 13,584 -9,947 -
NOSH 82,600 82,514 81,111 81,250 82,444 64,166 27,671 19.97%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.08% 10.88% 0.91% 1.98% 4.79% 4.63% -21.76% -
ROE 8.00% 6.97% 0.42% 1.10% 2.01% 5.10% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 25.86 16.14 12.35 13.83 16.52 21.72 35.90 -5.31%
EPS 2.50 1.75 0.09 0.24 0.45 1.08 -7.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3124 0.2509 0.216 0.2177 0.2234 0.2117 -0.3595 -
Adjusted Per Share Value based on latest NOSH - 81,250
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.52 9.67 7.28 8.16 9.89 10.12 7.22 13.59%
EPS 1.50 1.05 0.05 0.14 0.27 0.50 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1874 0.1504 0.1273 0.1285 0.1338 0.0987 -0.0723 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.17 0.065 0.10 0.09 0.20 0.22 0.23 -
P/RPS 0.66 0.40 0.81 0.65 1.21 1.01 0.64 0.51%
P/EPS 6.80 3.71 111.11 37.50 44.44 20.37 -3.15 -
EY 14.71 26.92 0.90 2.67 2.25 4.91 -31.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.26 0.46 0.41 0.90 1.04 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 30/11/11 29/11/10 25/11/09 27/11/08 30/11/07 29/11/06 -
Price 0.15 0.14 0.10 0.15 0.15 0.31 0.29 -
P/RPS 0.58 0.87 0.81 1.08 0.91 1.43 0.81 -5.40%
P/EPS 6.00 8.00 111.11 62.50 33.33 28.70 -3.97 -
EY 16.67 12.50 0.90 1.60 3.00 3.48 -25.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.46 0.69 0.67 1.46 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