[FACBIND] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[FACBIND] FACB INDUSTRIES INCORPORATED
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 0.6%
YoY- 80.13%
Quarter Report
Latest QR
Upcoming QR
FACBIND's Result
FACBIND's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 426,299 419,124 400,463 350,295 311,167 277,795 253,153 41.40%
PBT 8,662 16,264 19,686 20,950 19,452 16,928 14,097 -27.65%
Tax -5,586 -5,914 -5,775 -5,246 -3,842 -3,517 -4,017 24.51%
NP 3,076 10,350 13,911 15,704 15,610 13,411 10,080 -54.57%
-
NP to SH 2,692 10,138 13,911 15,704 15,610 13,411 10,080 -58.42%
-
Tax Rate 64.49% 36.36% 29.34% 25.04% 19.75% 20.78% 28.50% -
Total Cost 423,223 408,774 386,552 334,591 295,557 264,384 243,073 44.58%
-
Net Worth 203,040 206,366 168,192 205,897 204,455 200,288 195,990 2.37%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,815 1,815 1,815 1,815 - 1,224 1,224 29.94%
Div Payout % 67.43% 17.91% 13.05% 11.56% - 9.13% 12.14% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 203,040 206,366 168,192 205,897 204,455 200,288 195,990 2.37%
NOSH 83,901 83,888 84,096 84,039 84,137 84,154 84,844 -0.74%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.72% 2.47% 3.47% 4.48% 5.02% 4.83% 3.98% -
ROE 1.33% 4.91% 8.27% 7.63% 7.63% 6.70% 5.14% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 508.10 499.62 476.20 416.82 369.83 330.10 298.37 42.46%
EPS 3.21 12.09 16.54 18.69 18.55 15.94 11.88 -58.10%
DPS 2.16 2.16 2.16 2.16 0.00 1.44 1.44 30.94%
NAPS 2.42 2.46 2.00 2.45 2.43 2.38 2.31 3.14%
Adjusted Per Share Value based on latest NOSH - 84,039
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 500.57 492.15 470.24 411.33 365.38 326.20 297.26 41.40%
EPS 3.16 11.90 16.33 18.44 18.33 15.75 11.84 -58.44%
DPS 2.13 2.13 2.13 2.13 0.00 1.44 1.44 29.72%
NAPS 2.3842 2.4232 1.975 2.4177 2.4008 2.3518 2.3014 2.37%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.57 0.67 0.77 0.89 0.90 0.90 0.90 -
P/RPS 0.11 0.13 0.16 0.21 0.24 0.27 0.30 -48.67%
P/EPS 17.77 5.54 4.65 4.76 4.85 5.65 7.58 76.19%
EY 5.63 18.04 21.48 21.00 20.61 17.71 13.20 -43.25%
DY 3.79 3.22 2.81 2.43 0.00 1.60 1.60 77.41%
P/NAPS 0.24 0.27 0.39 0.36 0.37 0.38 0.39 -27.58%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 28/11/05 25/08/05 16/05/05 24/02/05 29/11/04 25/08/04 -
Price 0.56 0.58 0.75 0.86 0.91 0.88 0.87 -
P/RPS 0.11 0.12 0.16 0.21 0.25 0.27 0.29 -47.50%
P/EPS 17.45 4.80 4.53 4.60 4.90 5.52 7.32 78.17%
EY 5.73 20.84 22.06 21.73 20.39 18.11 13.66 -43.87%
DY 3.86 3.72 2.88 2.51 0.00 1.64 1.66 75.24%
P/NAPS 0.23 0.24 0.38 0.35 0.37 0.37 0.38 -28.38%

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