[FIBON] QoQ TTM Result on 29-Feb-2012 [#3]

Stock
[FIBON] FIBON BERHAD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- 13.22%
YoY- 16.68%
Quarter Report
Latest QR
Upcoming QR
FIBON's Result
FIBON's Financial Summary
View:
Show?
TTM Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 16,155 17,772 16,901 17,536 16,553 14,068 14,499 7.45%
PBT 7,137 7,072 6,225 6,221 5,437 5,202 5,945 12.91%
Tax -1,983 -1,836 -1,724 -1,681 -1,427 -1,388 -1,556 17.49%
NP 5,154 5,236 4,501 4,540 4,010 3,814 4,389 11.27%
-
NP to SH 5,154 5,236 4,501 4,540 4,010 3,822 4,389 11.27%
-
Tax Rate 27.78% 25.96% 27.69% 27.02% 26.25% 26.68% 26.17% -
Total Cost 11,001 12,536 12,400 12,996 12,543 10,254 10,110 5.77%
-
Net Worth 31,359 29,400 28,419 27,552 26,406 25,562 24,444 18.01%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 31,359 29,400 28,419 27,552 26,406 25,562 24,444 18.01%
NOSH 98,000 98,000 98,000 98,403 97,803 98,315 97,777 0.15%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 31.90% 29.46% 26.63% 25.89% 24.23% 27.11% 30.27% -
ROE 16.43% 17.81% 15.84% 16.48% 15.19% 14.95% 17.96% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 16.48 18.13 17.25 17.82 16.92 14.31 14.83 7.26%
EPS 5.26 5.34 4.59 4.61 4.10 3.89 4.49 11.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.30 0.29 0.28 0.27 0.26 0.25 17.83%
Adjusted Per Share Value based on latest NOSH - 98,403
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 16.48 18.13 17.25 17.89 16.89 14.36 14.79 7.45%
EPS 5.26 5.34 4.59 4.63 4.09 3.90 4.48 11.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.30 0.29 0.2812 0.2695 0.2608 0.2494 18.02%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.33 0.42 0.42 0.41 0.44 0.595 0.70 -
P/RPS 2.00 2.32 2.44 2.30 2.60 4.16 4.72 -43.49%
P/EPS 6.27 7.86 9.14 8.89 10.73 15.31 15.59 -45.42%
EY 15.94 12.72 10.94 11.25 9.32 6.53 6.41 83.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.40 1.45 1.46 1.63 2.29 2.80 -48.56%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 31/01/13 31/10/12 31/07/12 26/04/12 31/01/12 31/10/11 28/07/11 -
Price 0.30 0.35 0.40 0.40 0.44 0.54 0.60 -
P/RPS 1.82 1.93 2.32 2.24 2.60 3.77 4.05 -41.24%
P/EPS 5.70 6.55 8.71 8.67 10.73 13.89 13.37 -43.26%
EY 17.53 15.27 11.48 11.53 9.32 7.20 7.48 76.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.17 1.38 1.43 1.63 2.08 2.40 -46.37%

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