[FLBHD] YoY TTM Result on 30-Jun-2011 [#2]

Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -27.36%
YoY--%
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 151,750 136,332 136,242 110,137 11.26%
PBT 18,822 9,523 14,294 5,077 54.70%
Tax -1,697 1,307 306 127 -
NP 17,125 10,830 14,600 5,204 48.68%
-
NP to SH 17,125 10,830 14,600 5,204 48.68%
-
Tax Rate 9.02% -13.72% -2.14% -2.50% -
Total Cost 134,625 125,502 121,642 104,933 8.65%
-
Net Worth 130,031 121,775 126,936 108,426 6.23%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 8,256 6,192 6,196 - -
Div Payout % 48.21% 57.17% 42.44% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 130,031 121,775 126,936 108,426 6.23%
NOSH 105,568 103,200 103,200 99,473 2.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 11.29% 7.94% 10.72% 4.73% -
ROE 13.17% 8.89% 11.50% 4.80% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 147.04 132.10 132.02 110.72 9.90%
EPS 16.59 10.49 14.15 5.23 46.87%
DPS 8.00 6.00 6.00 0.00 -
NAPS 1.26 1.18 1.23 1.09 4.94%
Adjusted Per Share Value based on latest NOSH - 99,473
30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 65.86 59.17 59.13 47.80 11.26%
EPS 7.43 4.70 6.34 2.26 48.64%
DPS 3.58 2.69 2.69 0.00 -
NAPS 0.5643 0.5285 0.5509 0.4706 6.23%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.46 0.65 0.59 0.79 -
P/RPS 0.99 0.49 0.45 0.71 11.70%
P/EPS 8.80 6.19 4.17 15.10 -16.45%
EY 11.37 16.14 23.98 6.62 19.73%
DY 5.48 9.23 10.17 0.00 -
P/NAPS 1.16 0.55 0.48 0.72 17.21%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/14 22/08/13 17/08/12 - -
Price 1.42 0.72 0.57 0.00 -
P/RPS 0.97 0.55 0.43 0.00 -
P/EPS 8.56 6.86 4.03 0.00 -
EY 11.69 14.58 24.82 0.00 -
DY 5.63 8.33 10.53 0.00 -
P/NAPS 1.13 0.61 0.46 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