[FIBON] QoQ TTM 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- -3.24%
YoY- 9.85%
Quarter Report
Latest QR
Upcoming QR
FIBON's Result
FIBON's Financial Summary
View:
Show?
TTM Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 15,801 15,731 16,674 16,920 16,155 17,772 16,901 -4.38%
PBT 5,955 6,562 6,566 6,888 7,137 7,072 6,225 -2.91%
Tax -1,414 -1,502 -1,665 -1,901 -1,983 -1,836 -1,724 -12.36%
NP 4,541 5,060 4,901 4,987 5,154 5,236 4,501 0.59%
-
NP to SH 4,541 5,060 4,901 4,987 5,154 5,236 4,501 0.59%
-
Tax Rate 23.74% 22.89% 25.36% 27.60% 27.78% 25.96% 27.69% -
Total Cost 11,260 10,671 11,773 11,933 11,001 12,536 12,400 -6.22%
-
Net Worth 33,320 34,299 31,359 30,380 31,359 29,400 28,419 11.17%
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 1,225 1,225 - - - - -
Div Payout % 26.98% 24.21% 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 28,419 11.17%
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 28.74% 32.17% 29.39% 29.47% 31.90% 29.46% 26.63% -
ROE 13.63% 14.75% 15.63% 16.42% 16.43% 17.81% 15.84% -
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 16.12 16.05 17.01 17.27 16.48 18.13 17.25 -4.41%
EPS 4.63 5.16 5.00 5.09 5.26 5.34 4.59 0.57%
DPS 1.25 1.25 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 16.12 16.05 17.01 17.27 16.48 18.13 17.25 -4.41%
EPS 4.63 5.16 5.00 5.09 5.26 5.34 4.59 0.57%
DPS 1.25 1.25 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 3.72 2.21 1.91 1.74 2.00 2.32 2.44 32.43%
P/EPS 12.95 6.88 6.50 5.90 6.27 7.86 9.14 26.12%
EY 7.72 14.54 15.39 16.96 15.94 12.72 10.94 -20.72%
DY 2.08 3.52 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 3.16 3.58 1.94 1.59 1.82 1.93 2.32 22.85%
P/EPS 11.01 11.14 6.60 5.40 5.70 6.55 8.71 16.89%
EY 9.09 8.98 15.15 18.50 17.53 15.27 11.48 -14.39%
DY 2.45 2.17 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