[FIBON] QoQ Cumulative Quarter Result on 31-May-2013 [#4]

Stock
[FIBON] FIBON BERHAD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 26.25%
YoY- 8.86%
Quarter Report
Latest QR
Upcoming QR
FIBON's Result
FIBON's Financial Summary
View:
Show?
Cumulative Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 11,826 7,508 3,564 16,674 13,322 8,381 4,507 90.57%
PBT 3,893 3,370 2,244 6,566 5,338 3,981 2,248 44.35%
Tax -1,047 -852 -416 -1,665 -1,456 -1,103 -579 48.58%
NP 2,846 2,518 1,828 4,901 3,882 2,878 1,669 42.87%
-
NP to SH 2,846 2,518 1,828 4,901 3,882 2,878 1,669 42.87%
-
Tax Rate 26.89% 25.28% 18.54% 25.36% 27.28% 27.71% 25.76% -
Total Cost 8,980 4,990 1,736 11,773 9,440 5,503 2,838 115.98%
-
Net Worth 34,299 33,320 34,299 31,359 30,380 31,359 29,400 10.85%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - 1,225 - - - -
Div Payout % - - - 24.99% - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 34,299 33,320 34,299 31,359 30,380 31,359 29,400 10.85%
NOSH 98,000 98,000 98,000 98,000 98,000 98,000 98,000 0.00%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 24.07% 33.54% 51.29% 29.39% 29.14% 34.34% 37.03% -
ROE 8.30% 7.56% 5.33% 15.63% 12.78% 9.18% 5.68% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 12.07 7.66 3.64 17.01 13.59 8.55 4.60 90.57%
EPS 2.90 2.57 1.87 5.00 3.96 2.94 1.70 42.90%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.35 0.34 0.35 0.32 0.31 0.32 0.30 10.85%
Adjusted Per Share Value based on latest NOSH - 98,000
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 12.07 7.66 3.64 17.01 13.59 8.55 4.60 90.57%
EPS 2.90 2.57 1.87 5.00 3.96 2.94 1.70 42.90%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.35 0.34 0.35 0.32 0.31 0.32 0.30 10.85%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.50 0.60 0.355 0.325 0.30 0.33 0.42 -
P/RPS 4.14 7.83 9.76 1.91 2.21 3.86 9.13 -41.06%
P/EPS 17.22 23.35 19.03 6.50 7.57 11.24 24.66 -21.34%
EY 5.81 4.28 5.25 15.39 13.20 8.90 4.05 27.28%
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 1.43 1.76 1.01 1.02 0.97 1.03 1.40 1.42%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 29/04/14 27/01/14 29/10/13 29/07/13 29/04/13 31/01/13 31/10/12 -
Price 0.49 0.51 0.575 0.33 0.275 0.30 0.35 -
P/RPS 4.06 6.66 15.81 1.94 2.02 3.51 7.61 -34.29%
P/EPS 16.87 19.85 30.83 6.60 6.94 10.22 20.55 -12.35%
EY 5.93 5.04 3.24 15.15 14.40 9.79 4.87 14.07%
DY 0.00 0.00 0.00 3.79 0.00 0.00 0.00 -
P/NAPS 1.40 1.50 1.64 1.03 0.89 0.94 1.17 12.74%

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