[FBMKLCI-EA] YoY TTM Result on 30-Sep-2012 [#3]

Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 386.09%
YoY- 5142.86%
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue -212 59 362 785 513 998 1,480 -
PBT -242 25 324 744 23 942 894 -
Tax 0 -2 -10 -10 -9 -27 -28 -
NP -242 23 314 734 14 915 866 -
-
NP to SH -242 23 314 734 14 915 866 -
-
Tax Rate - 8.00% 3.09% 1.34% 39.13% 2.87% 3.13% -
Total Cost 30 36 48 51 499 83 614 -39.52%
-
Net Worth 0 0 0 0 0 0 0 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 16 8 20 57 54 64 59 -19.53%
Div Payout % 0.00% 36.35% 6.66% 7.86% 392.32% 7.05% 6.82% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 0 0 0 0 0 0 0 -
NOSH 1,672 1,672 1,672 2,508 2,508 3,344 3,344 -10.90%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.00% 38.98% 86.74% 93.50% 2.73% 91.68% 58.51% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.00 3.53 21.65 31.30 20.45 29.84 44.26 -
EPS -14.47 1.38 18.78 29.27 0.56 27.36 25.90 -
DPS 1.00 0.50 1.25 2.30 2.19 1.93 1.77 -9.07%
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,508
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.00 1.76 10.83 23.47 15.34 29.84 44.26 -
EPS -7.24 0.69 9.39 21.95 0.42 27.36 25.90 -
DPS 0.50 0.25 0.63 1.72 1.64 1.93 1.77 -18.98%
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - -
Price 1.61 1.88 1.78 1.64 1.345 1.47 0.00 -
P/RPS 0.00 53.28 8.22 5.24 6.58 4.93 0.00 -
P/EPS -11.12 136.67 9.48 5.60 240.95 5.37 0.00 -
EY -8.99 0.73 10.55 17.85 0.42 18.61 0.00 -
DY 0.62 0.27 0.70 1.40 1.63 1.31 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 27/11/13 29/11/12 29/11/11 30/11/10 20/11/09 -
Price 1.72 1.87 1.80 1.63 1.45 1.495 1.28 -
P/RPS 0.00 52.99 8.31 5.21 7.09 5.01 2.89 -
P/EPS -11.88 135.94 9.58 5.57 259.76 5.46 4.94 -
EY -8.41 0.74 10.43 17.95 0.38 18.30 20.23 -
DY 0.58 0.27 0.69 1.41 1.51 1.29 1.38 -13.44%
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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