[FIBON] YoY TTM Result on 28-Feb-2013 [#3]

Stock
[FIBON] FIBON BERHAD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- -3.24%
YoY- 9.85%
Quarter Report
Latest QR
Upcoming QR
FIBON's Result
FIBON's Financial Summary
View:
Show?
TTM Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 15,442 13,559 15,178 16,920 17,536 13,012 15,163 0.30%
PBT 6,650 5,085 5,121 6,888 6,221 5,442 6,362 0.73%
Tax -1,907 -1,326 -1,256 -1,901 -1,681 -1,551 -922 12.86%
NP 4,743 3,759 3,865 4,987 4,540 3,891 5,440 -2.25%
-
NP to SH 4,791 3,759 3,865 4,987 4,540 3,891 5,440 -2.09%
-
Tax Rate 28.68% 26.08% 24.53% 27.60% 27.02% 28.50% 14.49% -
Total Cost 10,699 9,800 11,313 11,933 12,996 9,121 9,723 1.60%
-
Net Worth 40,179 36,260 34,299 30,380 27,552 23,667 20,745 11.63%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div 1,028 1,078 1,225 - - - - -
Div Payout % 21.47% 28.68% 31.69% - - - - -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 40,179 36,260 34,299 30,380 27,552 23,667 20,745 11.63%
NOSH 98,000 98,000 98,000 98,000 98,403 98,615 98,787 -0.13%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 30.71% 27.72% 25.46% 29.47% 25.89% 29.90% 35.88% -
ROE 11.92% 10.37% 11.27% 16.42% 16.48% 16.44% 26.22% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 15.76 13.84 15.49 17.27 17.82 13.19 15.35 0.43%
EPS 4.89 3.84 3.94 5.09 4.61 3.95 5.51 -1.96%
DPS 1.05 1.10 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.37 0.35 0.31 0.28 0.24 0.21 11.78%
Adjusted Per Share Value based on latest NOSH - 98,000
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 15.76 13.84 15.49 17.27 17.89 13.28 15.47 0.30%
EPS 4.89 3.84 3.94 5.09 4.63 3.97 5.55 -2.08%
DPS 1.05 1.10 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.37 0.35 0.31 0.2812 0.2415 0.2117 11.63%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.54 0.505 0.50 0.30 0.41 0.79 1.10 -
P/RPS 3.43 3.65 3.23 1.74 2.30 5.99 7.17 -11.55%
P/EPS 11.05 13.17 12.68 5.90 8.89 20.02 19.98 -9.39%
EY 9.05 7.60 7.89 16.96 11.25 4.99 5.01 10.34%
DY 1.94 2.18 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.36 1.43 0.97 1.46 3.29 5.24 -20.51%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 26/04/16 28/04/15 29/04/14 29/04/13 26/04/12 22/04/11 12/04/10 -
Price 0.51 0.475 0.49 0.275 0.40 0.70 1.03 -
P/RPS 3.24 3.43 3.16 1.59 2.24 5.31 6.71 -11.41%
P/EPS 10.43 12.38 12.42 5.40 8.67 17.74 18.70 -9.26%
EY 9.59 8.08 8.05 18.50 11.53 5.64 5.35 10.20%
DY 2.06 2.32 2.55 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.28 1.40 0.89 1.43 2.92 4.90 -20.45%

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