[FACBIND] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[FACBIND] FACB INDUSTRIES INCORPORATED
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 12.05%
YoY- 366.44%
Quarter Report
Latest QR
Upcoming QR
FACBIND's Result
FACBIND's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 55,808 57,864 60,872 59,058 57,219 49,919 42,066 20.67%
PBT 5,177 6,950 69,453 75,869 76,921 76,252 13,775 -47.82%
Tax -1,457 -1,911 -521 -2,141 -11,026 -14,558 -20,979 -83.02%
NP 3,720 5,039 68,932 73,728 65,895 61,694 -7,204 -
-
NP to SH 1,992 3,278 67,148 72,454 64,663 60,689 -7,970 -
-
Tax Rate 28.14% 27.50% 0.75% 2.82% 14.33% 19.09% 152.30% -
Total Cost 52,088 52,825 -8,060 -14,670 -8,676 -11,775 49,270 3.76%
-
Net Worth 201,874 212,069 166,829 212,014 207,897 218,921 154,356 19.53%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 2,355 2,011 2,011 2,011 2,011 - - -
Div Payout % 118.23% 61.38% 3.00% 2.78% 3.11% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 201,874 212,069 166,829 212,014 207,897 218,921 154,356 19.53%
NOSH 84,114 84,489 83,414 84,468 83,829 83,877 83,889 0.17%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.67% 8.71% 113.24% 124.84% 115.16% 123.59% -17.13% -
ROE 0.99% 1.55% 40.25% 34.17% 31.10% 27.72% -5.16% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 66.35 68.49 72.98 69.92 68.26 59.51 50.14 20.47%
EPS 2.37 3.88 80.50 85.78 77.14 72.35 -9.50 -
DPS 2.80 2.40 2.40 2.40 2.40 0.00 0.00 -
NAPS 2.40 2.51 2.00 2.51 2.48 2.61 1.84 19.32%
Adjusted Per Share Value based on latest NOSH - 84,468
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 65.53 67.95 71.48 69.35 67.19 58.62 49.40 20.66%
EPS 2.34 3.85 78.85 85.08 75.93 71.26 -9.36 -
DPS 2.77 2.36 2.36 2.36 2.36 0.00 0.00 -
NAPS 2.3705 2.4902 1.959 2.4895 2.4412 2.5706 1.8125 19.53%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.02 1.36 1.33 1.26 1.26 1.21 1.15 -
P/RPS 1.54 1.99 1.82 1.80 1.85 2.03 2.29 -23.18%
P/EPS 43.07 35.05 1.65 1.47 1.63 1.67 -12.10 -
EY 2.32 2.85 60.53 68.08 61.22 59.80 -8.26 -
DY 2.75 1.76 1.80 1.90 1.90 0.00 0.00 -
P/NAPS 0.42 0.54 0.67 0.50 0.51 0.46 0.63 -23.62%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 26/11/14 27/08/14 28/05/14 26/02/14 27/11/13 28/08/13 -
Price 1.09 1.22 1.39 1.48 1.25 1.24 1.15 -
P/RPS 1.64 1.78 1.90 2.12 1.83 2.08 2.29 -19.90%
P/EPS 46.03 31.45 1.73 1.73 1.62 1.71 -12.10 -
EY 2.17 3.18 57.91 57.96 61.71 58.35 -8.26 -
DY 2.57 1.97 1.73 1.62 1.92 0.00 0.00 -
P/NAPS 0.45 0.49 0.70 0.59 0.50 0.48 0.63 -20.04%

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