[FIBON] QoQ TTM Result on 30-Nov-2011 [#2]

Stock
[FIBON] FIBON BERHAD
Announcement Date
31-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- 4.92%
YoY- 12.14%
Quarter Report
Latest QR
Upcoming QR
FIBON's Result
FIBON's Financial Summary
View:
Show?
TTM Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 17,772 16,901 17,536 16,553 14,068 14,499 13,012 22.98%
PBT 7,072 6,225 6,221 5,437 5,202 5,945 5,442 18.99%
Tax -1,836 -1,724 -1,681 -1,427 -1,388 -1,556 -1,551 11.84%
NP 5,236 4,501 4,540 4,010 3,814 4,389 3,891 21.77%
-
NP to SH 5,236 4,501 4,540 4,010 3,822 4,389 3,891 21.77%
-
Tax Rate 25.96% 27.69% 27.02% 26.25% 26.68% 26.17% 28.50% -
Total Cost 12,536 12,400 12,996 12,543 10,254 10,110 9,121 23.49%
-
Net Worth 29,400 28,419 27,552 26,406 25,562 24,444 23,667 15.48%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 29,400 28,419 27,552 26,406 25,562 24,444 23,667 15.48%
NOSH 98,000 98,000 98,403 97,803 98,315 97,777 98,615 -0.41%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 29.46% 26.63% 25.89% 24.23% 27.11% 30.27% 29.90% -
ROE 17.81% 15.84% 16.48% 15.19% 14.95% 17.96% 16.44% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 18.13 17.25 17.82 16.92 14.31 14.83 13.19 23.50%
EPS 5.34 4.59 4.61 4.10 3.89 4.49 3.95 22.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.29 0.28 0.27 0.26 0.25 0.24 15.96%
Adjusted Per Share Value based on latest NOSH - 97,803
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 18.13 17.25 17.89 16.89 14.36 14.79 13.28 22.94%
EPS 5.34 4.59 4.63 4.09 3.90 4.48 3.97 21.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.29 0.2812 0.2695 0.2608 0.2494 0.2415 15.48%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.42 0.42 0.41 0.44 0.595 0.70 0.79 -
P/RPS 2.32 2.44 2.30 2.60 4.16 4.72 5.99 -46.71%
P/EPS 7.86 9.14 8.89 10.73 15.31 15.59 20.02 -46.23%
EY 12.72 10.94 11.25 9.32 6.53 6.41 4.99 86.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.45 1.46 1.63 2.29 2.80 3.29 -43.27%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 31/10/12 31/07/12 26/04/12 31/01/12 31/10/11 28/07/11 22/04/11 -
Price 0.35 0.40 0.40 0.44 0.54 0.60 0.70 -
P/RPS 1.93 2.32 2.24 2.60 3.77 4.05 5.31 -48.91%
P/EPS 6.55 8.71 8.67 10.73 13.89 13.37 17.74 -48.37%
EY 15.27 11.48 11.53 9.32 7.20 7.48 5.64 93.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.38 1.43 1.63 2.08 2.40 2.92 -45.49%

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