[FIBON] YoY TTM Result on 31-Aug-2012 [#1]

Stock
[FIBON] FIBON BERHAD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- 16.33%
YoY- 37.0%
Quarter Report
Latest QR
Upcoming QR
FIBON's Result
FIBON's Financial Summary
View:
Show?
TTM Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 13,578 15,369 15,731 17,772 14,068 12,222 16,873 -3.55%
PBT 6,512 4,383 6,562 7,072 5,202 4,790 8,239 -3.84%
Tax -1,800 -1,372 -1,502 -1,836 -1,388 -1,534 -473 24.93%
NP 4,712 3,011 5,060 5,236 3,814 3,256 7,766 -7.98%
-
NP to SH 4,712 3,011 5,060 5,236 3,822 3,256 7,803 -8.05%
-
Tax Rate 27.64% 31.30% 22.89% 25.96% 26.68% 32.03% 5.74% -
Total Cost 8,866 12,358 10,671 12,536 10,254 8,966 9,107 -0.44%
-
Net Worth 40,179 36,260 34,299 29,400 25,562 22,537 20,609 11.76%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div 1,028 1,078 1,225 - - - - -
Div Payout % 21.83% 35.80% 24.21% - - - - -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 40,179 36,260 34,299 29,400 25,562 22,537 20,609 11.76%
NOSH 98,000 98,000 98,000 98,000 98,315 97,987 98,138 -0.02%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 34.70% 19.59% 32.17% 29.46% 27.11% 26.64% 46.03% -
ROE 11.73% 8.30% 14.75% 17.81% 14.95% 14.45% 37.86% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 13.86 15.68 16.05 18.13 14.31 12.47 17.19 -3.52%
EPS 4.81 3.07 5.16 5.34 3.89 3.32 7.95 -8.02%
DPS 1.05 1.10 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.37 0.35 0.30 0.26 0.23 0.21 11.79%
Adjusted Per Share Value based on latest NOSH - 98,000
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 13.86 15.68 16.05 18.13 14.36 12.47 17.22 -3.55%
EPS 4.81 3.07 5.16 5.34 3.90 3.32 7.96 -8.04%
DPS 1.05 1.10 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.37 0.35 0.30 0.2608 0.23 0.2103 11.76%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 0.365 0.51 0.355 0.42 0.595 0.80 0.89 -
P/RPS 2.63 3.25 2.21 2.32 4.16 6.41 5.18 -10.67%
P/EPS 7.59 16.60 6.88 7.86 15.31 24.08 11.19 -6.26%
EY 13.17 6.02 14.54 12.72 6.53 4.15 8.93 6.68%
DY 2.88 2.16 3.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.38 1.01 1.40 2.29 3.48 4.24 -22.89%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 30/10/15 31/10/14 29/10/13 31/10/12 31/10/11 25/10/10 27/10/09 -
Price 0.455 0.48 0.575 0.35 0.54 0.80 1.00 -
P/RPS 3.28 3.06 3.58 1.93 3.77 6.41 5.82 -9.11%
P/EPS 9.46 15.62 11.14 6.55 13.89 24.08 12.58 -4.63%
EY 10.57 6.40 8.98 15.27 7.20 4.15 7.95 4.85%
DY 2.31 2.29 2.17 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.30 1.64 1.17 2.08 3.48 4.76 -21.53%

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