[FBMKLCI-EA] YoY TTM Result on 31-Mar-2011 [#1]

Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -10.08%
YoY- -54.2%
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 208 372 706 937 1,935 0 4,961 -41.04%
PBT 171 331 224 880 1,883 -1,600 674 -20.42%
Tax -6 -12 -7 -24 -14 -39 -320 -48.44%
NP 165 319 217 856 1,869 -1,639 354 -11.94%
-
NP to SH 165 319 217 856 1,869 -1,639 354 -11.94%
-
Tax Rate 3.51% 3.63% 3.12% 2.73% 0.74% - 47.48% -
Total Cost 43 53 489 81 66 1,639 4,607 -54.09%
-
Net Worth 0 0 0 0 0 0 0 -
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 8 57 56 54 73 104 65 -29.46%
Div Payout % 5.07% 18.08% 25.89% 6.42% 3.94% 0.00% 18.36% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 0 0 0 0 0 0 0 -
NOSH 1,672 1,672 2,508 2,508 3,344 650 650 17.04%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 79.33% 85.75% 30.74% 91.36% 96.59% 0.00% 7.14% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 12.44 22.25 28.15 37.36 57.86 0.00 763.23 -49.63%
EPS 9.87 19.08 8.65 34.13 55.89 -252.15 54.46 -24.76%
DPS 0.50 3.45 2.24 2.19 2.20 16.00 10.00 -39.28%
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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 6.22 11.12 21.11 28.02 57.86 0.00 148.36 -41.04%
EPS 4.93 9.54 6.49 25.60 55.89 -49.01 10.59 -11.95%
DPS 0.25 1.72 1.68 1.64 2.20 3.11 1.94 -28.91%
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 - - -
Price 1.84 1.65 1.61 1.525 1.305 0.00 0.00 -
P/RPS 14.79 7.42 5.72 4.08 2.26 0.00 0.00 -
P/EPS 18.65 8.65 18.61 4.47 2.33 0.00 0.00 -
EY 5.36 11.56 5.37 22.38 42.83 0.00 0.00 -
DY 0.27 2.09 1.39 1.44 1.69 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 30/05/13 30/05/12 31/05/11 25/05/10 13/05/09 - -
Price 1.85 1.78 1.545 1.56 1.285 0.00 0.00 -
P/RPS 14.87 8.00 5.49 4.18 2.22 0.00 0.00 -
P/EPS 18.75 9.33 17.86 4.57 2.30 0.00 0.00 -
EY 5.33 10.72 5.60 21.88 43.50 0.00 0.00 -
DY 0.27 1.94 1.45 1.40 1.71 0.00 0.00 -
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