[FIBON] YoY TTM Result on 30-Nov-2022 [#2]

Announcement Date
30-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
30-Nov-2022 [#2]
Profit Trend
QoQ- 5.56%
YoY- 135.32%
View:
Show?
TTM Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 19,815 17,694 13,278 12,300 15,119 14,452 17,144 2.44%
PBT 7,018 6,286 2,720 2,492 3,257 3,006 3,904 10.26%
Tax -1,687 -1,709 -775 -815 -812 -916 -1,098 7.41%
NP 5,331 4,577 1,945 1,677 2,445 2,090 2,806 11.28%
-
NP to SH 5,372 4,577 1,945 1,677 2,445 2,090 2,806 11.42%
-
Tax Rate 24.04% 27.19% 28.49% 32.70% 24.93% 30.47% 28.12% -
Total Cost 14,484 13,117 11,333 10,623 12,674 12,362 14,338 0.16%
-
Net Worth 60,584 49,998 51,790 50,866 49,835 47,945 47,039 4.30%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 60,584 49,998 51,790 50,866 49,835 47,945 47,039 4.30%
NOSH 98,000 98,000 98,000 98,000 98,000 98,000 98,000 0.00%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin 26.90% 25.87% 14.65% 13.63% 16.17% 14.46% 16.37% -
ROE 8.87% 9.15% 3.76% 3.30% 4.91% 4.36% 5.97% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 20.28 20.17 13.59 12.57 15.47 14.77 17.49 2.49%
EPS 5.50 5.22 1.99 1.71 2.50 2.14 2.86 11.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.57 0.53 0.52 0.51 0.49 0.48 4.35%
Adjusted Per Share Value based on latest NOSH - 98,000
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 20.22 18.06 13.55 12.55 15.43 14.75 17.49 2.44%
EPS 5.48 4.67 1.98 1.71 2.49 2.13 2.86 11.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6182 0.5102 0.5285 0.5191 0.5085 0.4892 0.48 4.30%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 0.465 0.37 0.38 0.315 0.38 0.59 0.625 -
P/RPS 2.29 1.83 2.80 2.51 2.46 3.99 3.57 -7.12%
P/EPS 8.46 7.09 19.09 18.37 15.19 27.62 21.83 -14.60%
EY 11.82 14.10 5.24 5.44 6.58 3.62 4.58 17.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.65 0.72 0.61 0.75 1.20 1.30 -8.75%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 31/01/24 30/01/23 26/01/22 26/01/21 23/01/20 23/01/19 23/01/18 -
Price 0.45 0.475 0.375 0.33 0.365 0.50 0.60 -
P/RPS 2.22 2.35 2.76 2.62 2.36 3.39 3.43 -6.99%
P/EPS 8.19 9.10 18.84 19.25 14.59 23.41 20.96 -14.49%
EY 12.22 10.99 5.31 5.20 6.86 4.27 4.77 16.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 0.71 0.63 0.72 1.02 1.25 -8.57%

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