[FIBON] YoY TTM Result on 30-Nov-2013 [#2]

Announcement Date
27-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- -10.26%
YoY- -11.89%
Quarter Report
View:
Show?
TTM Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 18,143 13,886 15,179 15,801 16,155 16,553 12,280 6.71%
PBT 7,578 6,267 5,025 5,955 7,137 5,437 5,059 6.96%
Tax -1,665 -1,759 -1,364 -1,414 -1,983 -1,427 -1,483 1.94%
NP 5,913 4,508 3,661 4,541 5,154 4,010 3,576 8.73%
-
NP to SH 5,765 4,508 3,661 4,541 5,154 4,010 3,576 8.27%
-
Tax Rate 21.97% 28.07% 27.14% 23.74% 27.78% 26.25% 29.31% -
Total Cost 12,230 9,378 11,518 11,260 11,001 12,543 8,704 5.82%
-
Net Worth 46,059 41,159 36,260 33,320 31,359 26,406 22,450 12.71%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - 1,028 1,078 1,225 - - - -
Div Payout % - 22.82% 29.45% 26.98% - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 46,059 41,159 36,260 33,320 31,359 26,406 22,450 12.71%
NOSH 98,000 98,000 98,000 98,000 98,000 97,803 97,610 0.06%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 32.59% 32.46% 24.12% 28.74% 31.90% 24.23% 29.12% -
ROE 12.52% 10.95% 10.10% 13.63% 16.43% 15.19% 15.93% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 18.51 14.17 15.49 16.12 16.48 16.92 12.58 6.64%
EPS 5.88 4.60 3.74 4.63 5.26 4.10 3.66 8.21%
DPS 0.00 1.05 1.10 1.25 0.00 0.00 0.00 -
NAPS 0.47 0.42 0.37 0.34 0.32 0.27 0.23 12.63%
Adjusted Per Share Value based on latest NOSH - 98,000
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 18.51 14.17 15.49 16.12 16.48 16.89 12.53 6.71%
EPS 5.88 4.60 3.74 4.63 5.26 4.09 3.65 8.26%
DPS 0.00 1.05 1.10 1.25 0.00 0.00 0.00 -
NAPS 0.47 0.42 0.37 0.34 0.32 0.2695 0.2291 12.71%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.525 0.62 0.48 0.60 0.33 0.44 0.62 -
P/RPS 2.84 4.38 3.10 3.72 2.00 2.60 4.93 -8.77%
P/EPS 8.92 13.48 12.85 12.95 6.27 10.73 16.92 -10.11%
EY 11.21 7.42 7.78 7.72 15.94 9.32 5.91 11.24%
DY 0.00 1.69 2.29 2.08 0.00 0.00 0.00 -
P/NAPS 1.12 1.48 1.30 1.76 1.03 1.63 2.70 -13.62%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 24/01/17 29/01/16 30/01/15 27/01/14 31/01/13 31/01/12 17/01/11 -
Price 0.625 0.695 0.485 0.51 0.30 0.44 0.79 -
P/RPS 3.38 4.90 3.13 3.16 1.82 2.60 6.28 -9.80%
P/EPS 10.62 15.11 12.98 11.01 5.70 10.73 21.56 -11.12%
EY 9.41 6.62 7.70 9.09 17.53 9.32 4.64 12.49%
DY 0.00 1.51 2.27 2.45 0.00 0.00 0.00 -
P/NAPS 1.33 1.65 1.31 1.50 0.94 1.63 3.43 -14.59%

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