[FACBIND] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[FACBIND] FACB INDUSTRIES INCORPORATED
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -9.16%
YoY- 617.79%
Quarter Report
Latest QR
Upcoming QR
FACBIND's Result
FACBIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 234,950 234,032 206,036 203,756 197,876 194,912 185,493 17.01%
PBT 9,062 8,024 10,709 11,657 12,528 12,020 6,941 19.39%
Tax -1,980 -2,632 -3,831 -3,856 -3,940 -4,320 -4,473 -41.83%
NP 7,082 5,392 6,878 7,801 8,588 7,700 2,468 101.54%
-
NP to SH 7,082 5,392 6,878 7,801 8,588 7,700 2,468 101.54%
-
Tax Rate 21.85% 32.80% 35.77% 33.08% 31.45% 35.94% 64.44% -
Total Cost 227,868 228,640 199,158 195,954 189,288 187,212 183,025 15.68%
-
Net Worth 190,669 191,108 189,869 193,329 192,548 191,648 172,759 6.77%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,451 - 1,226 1,635 2,453 - - -
Div Payout % 34.62% - 17.83% 20.96% 28.57% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 190,669 191,108 189,869 193,329 192,548 191,648 172,759 6.77%
NOSH 85,120 85,316 85,143 85,167 85,198 85,176 85,103 0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.01% 2.30% 3.34% 3.83% 4.34% 3.95% 1.33% -
ROE 3.71% 2.82% 3.62% 4.04% 4.46% 4.02% 1.43% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 276.02 274.31 241.99 239.24 232.25 228.83 217.96 17.00%
EPS 8.32 6.32 8.08 9.16 10.08 9.04 2.90 101.51%
DPS 2.88 0.00 1.44 1.92 2.88 0.00 0.00 -
NAPS 2.24 2.24 2.23 2.27 2.26 2.25 2.03 6.76%
Adjusted Per Share Value based on latest NOSH - 85,081
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 275.89 274.81 241.93 239.26 232.35 228.87 217.81 17.01%
EPS 8.32 6.33 8.08 9.16 10.08 9.04 2.90 101.51%
DPS 2.88 0.00 1.44 1.92 2.88 0.00 0.00 -
NAPS 2.2389 2.2441 2.2295 2.2701 2.261 2.2504 2.0286 6.77%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.93 0.92 0.75 0.70 0.75 0.79 0.81 -
P/RPS 0.34 0.34 0.31 0.29 0.32 0.35 0.37 -5.46%
P/EPS 11.18 14.56 9.28 7.64 7.44 8.74 27.93 -45.59%
EY 8.95 6.87 10.77 13.09 13.44 11.44 3.58 83.89%
DY 3.10 0.00 1.92 2.74 3.84 0.00 0.00 -
P/NAPS 0.42 0.41 0.34 0.31 0.33 0.35 0.40 3.29%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 21/11/03 28/08/03 29/05/03 26/02/03 09/01/03 29/08/02 -
Price 0.94 0.88 0.85 0.69 0.66 0.75 0.79 -
P/RPS 0.34 0.32 0.35 0.29 0.28 0.33 0.36 -3.72%
P/EPS 11.30 13.92 10.52 7.53 6.55 8.30 27.24 -44.28%
EY 8.85 7.18 9.50 13.28 15.27 12.05 3.67 79.53%
DY 3.06 0.00 1.69 2.78 4.36 0.00 0.00 -
P/NAPS 0.42 0.39 0.38 0.30 0.29 0.33 0.39 5.05%

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