[FIBON] QoQ Annualized Quarter Result on 28-Feb-2013 [#3]

Stock
[FIBON] FIBON BERHAD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- -10.08%
YoY- 14.28%
Quarter Report
Latest QR
Upcoming QR
FIBON's Result
FIBON's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 15,016 14,256 16,674 17,762 16,762 18,028 16,901 -7.57%
PBT 6,740 8,976 6,566 7,117 7,962 8,992 6,226 5.42%
Tax -1,704 -1,664 -1,665 -1,941 -2,206 -2,316 -1,724 -0.77%
NP 5,036 7,312 4,901 5,176 5,756 6,676 4,502 7.75%
-
NP to SH 5,036 7,312 4,901 5,176 5,756 6,676 4,502 7.75%
-
Tax Rate 25.28% 18.54% 25.36% 27.27% 27.71% 25.76% 27.69% -
Total Cost 9,980 6,944 11,773 12,586 11,006 11,352 12,399 -13.45%
-
Net Worth 33,320 34,299 31,359 30,380 31,359 29,400 28,444 11.11%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - 1,225 - - - - -
Div Payout % - - 24.99% - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 33,320 34,299 31,359 30,380 31,359 29,400 28,444 11.11%
NOSH 98,000 98,000 98,000 98,000 98,000 98,000 98,000 0.00%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 33.54% 51.29% 29.39% 29.14% 34.34% 37.03% 26.64% -
ROE 15.11% 21.32% 15.63% 17.04% 18.35% 22.71% 15.83% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 15.32 14.55 17.01 18.13 17.10 18.40 17.23 -7.52%
EPS 5.14 7.48 5.00 5.28 5.88 6.80 4.59 7.82%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.35 0.32 0.31 0.32 0.30 0.29 11.17%
Adjusted Per Share Value based on latest NOSH - 98,000
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 15.32 14.55 17.01 18.13 17.10 18.40 17.23 -7.52%
EPS 5.14 7.48 5.00 5.28 5.88 6.80 4.59 7.82%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.35 0.32 0.31 0.32 0.30 0.29 11.17%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.60 0.355 0.325 0.30 0.33 0.42 0.42 -
P/RPS 3.92 2.44 1.91 1.66 1.93 2.28 2.44 37.13%
P/EPS 11.68 4.76 6.50 5.68 5.62 6.17 9.16 17.57%
EY 8.56 21.02 15.39 17.61 17.80 16.22 10.92 -14.97%
DY 0.00 0.00 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.01 1.02 0.97 1.03 1.40 1.45 13.77%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 27/01/14 29/10/13 29/07/13 29/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.51 0.575 0.33 0.275 0.30 0.35 0.40 -
P/RPS 3.33 3.95 1.94 1.52 1.75 1.90 2.32 27.21%
P/EPS 9.92 7.71 6.60 5.21 5.11 5.14 8.72 8.96%
EY 10.08 12.98 15.15 19.21 19.58 19.46 11.47 -8.24%
DY 0.00 0.00 3.79 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.64 1.03 0.89 0.94 1.17 1.38 5.71%

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