[FIBON] QoQ TTM Result on 31-Aug-2012 [#1]

Stock
[FIBON] FIBON BERHAD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- 16.33%
YoY- 37.0%
Quarter Report
Latest QR
Upcoming QR
FIBON's Result
FIBON's Financial Summary
View:
Show?
TTM Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 16,674 16,920 16,155 17,772 16,901 17,536 16,553 0.48%
PBT 6,566 6,888 7,137 7,072 6,225 6,221 5,437 13.39%
Tax -1,665 -1,901 -1,983 -1,836 -1,724 -1,681 -1,427 10.82%
NP 4,901 4,987 5,154 5,236 4,501 4,540 4,010 14.29%
-
NP to SH 4,901 4,987 5,154 5,236 4,501 4,540 4,010 14.29%
-
Tax Rate 25.36% 27.60% 27.78% 25.96% 27.69% 27.02% 26.25% -
Total Cost 11,773 11,933 11,001 12,536 12,400 12,996 12,543 -4.13%
-
Net Worth 31,359 30,380 31,359 29,400 28,419 27,552 26,406 12.13%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 1,225 - - - - - - -
Div Payout % 24.99% - - - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 31,359 30,380 31,359 29,400 28,419 27,552 26,406 12.13%
NOSH 98,000 98,000 98,000 98,000 98,000 98,403 97,803 0.13%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 29.39% 29.47% 31.90% 29.46% 26.63% 25.89% 24.23% -
ROE 15.63% 16.42% 16.43% 17.81% 15.84% 16.48% 15.19% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 17.01 17.27 16.48 18.13 17.25 17.82 16.92 0.35%
EPS 5.00 5.09 5.26 5.34 4.59 4.61 4.10 14.13%
DPS 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.31 0.32 0.30 0.29 0.28 0.27 11.98%
Adjusted Per Share Value based on latest NOSH - 98,000
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 17.01 17.27 16.48 18.13 17.25 17.89 16.89 0.47%
EPS 5.00 5.09 5.26 5.34 4.59 4.63 4.09 14.31%
DPS 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.31 0.32 0.30 0.29 0.2812 0.2695 12.11%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.325 0.30 0.33 0.42 0.42 0.41 0.44 -
P/RPS 1.91 1.74 2.00 2.32 2.44 2.30 2.60 -18.56%
P/EPS 6.50 5.90 6.27 7.86 9.14 8.89 10.73 -28.38%
EY 15.39 16.96 15.94 12.72 10.94 11.25 9.32 39.66%
DY 3.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.97 1.03 1.40 1.45 1.46 1.63 -26.81%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 29/07/13 29/04/13 31/01/13 31/10/12 31/07/12 26/04/12 31/01/12 -
Price 0.33 0.275 0.30 0.35 0.40 0.40 0.44 -
P/RPS 1.94 1.59 1.82 1.93 2.32 2.24 2.60 -17.71%
P/EPS 6.60 5.40 5.70 6.55 8.71 8.67 10.73 -27.65%
EY 15.15 18.50 17.53 15.27 11.48 11.53 9.32 38.20%
DY 3.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.89 0.94 1.17 1.38 1.43 1.63 -26.34%

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