[FIHB] YoY TTM Result on 30-Jun-2012 [#2]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 61.63%
YoY- 194.61%
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 80,260 54,687 72,536 61,282 40,409 34,101 49,606 8.34%
PBT 4,039 3,592 6,135 4,481 1,730 663 1,364 19.82%
Tax -1,426 -1,059 -352 -242 -264 -633 -1,313 1.38%
NP 2,613 2,533 5,783 4,239 1,466 30 51 92.66%
-
NP to SH 2,425 2,463 5,615 4,157 1,411 -56 -234 -
-
Tax Rate 35.31% 29.48% 5.74% 5.40% 15.26% 95.48% 96.26% -
Total Cost 77,647 52,154 66,753 57,043 38,943 34,071 49,555 7.76%
-
Net Worth 41,134 32,118 29,590 23,642 19,261 17,941 17,916 14.85%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 41,134 32,118 29,590 23,642 19,261 17,941 17,916 14.85%
NOSH 82,882 83,272 82,424 82,580 82,525 83,488 83,333 -0.09%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.26% 4.63% 7.97% 6.92% 3.63% 0.09% 0.10% -
ROE 5.90% 7.67% 18.98% 17.58% 7.33% -0.31% -1.31% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 96.84 65.67 88.00 74.21 48.97 40.85 59.53 8.44%
EPS 2.93 2.96 6.81 5.03 1.71 -0.07 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4963 0.3857 0.359 0.2863 0.2334 0.2149 0.215 14.95%
Adjusted Per Share Value based on latest NOSH - 82,580
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 58.30 39.73 52.69 44.52 29.35 24.77 36.03 8.34%
EPS 1.76 1.79 4.08 3.02 1.02 -0.04 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2988 0.2333 0.2149 0.1717 0.1399 0.1303 0.1301 14.85%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.38 0.40 0.275 0.16 0.10 0.11 0.14 -
P/RPS 0.39 0.61 0.31 0.22 0.20 0.27 0.24 8.42%
P/EPS 12.99 13.52 4.04 3.18 5.85 -164.00 -49.86 -
EY 7.70 7.39 24.77 31.46 17.10 -0.61 -2.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.04 0.77 0.56 0.43 0.51 0.65 2.86%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 28/08/13 30/08/12 26/08/11 26/08/10 27/08/09 -
Price 0.44 0.355 0.285 0.19 0.09 0.10 0.12 -
P/RPS 0.45 0.54 0.32 0.26 0.18 0.24 0.20 14.46%
P/EPS 15.04 12.00 4.18 3.77 5.26 -149.09 -42.74 -
EY 6.65 8.33 23.90 26.49 19.00 -0.67 -2.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.92 0.79 0.66 0.39 0.47 0.56 8.02%

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