[FIBON] YoY Annualized Quarter Result on 30-Nov-2012 [#2]

Stock

[FIBON] FIBON BERHAD

Announcement Date

31-Jan-2013

Admission Sponsor

Sponsor

Financial Year

31-May-2013

Quarter

30-Nov-2012 [#2]

Profit Trend

QoQ- -13.78%

YoY- 29.35%

Quarter Report

2nd quarter 2013 - Bursa.pdf

Latest QR

Upcoming QR

FIBON's Result

FIBON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Annualized Quarter Result
Revenue	15,354	14,758	15,016	16,762	18,254	14,146	15,368	-0.01%
YoY %	4.04%	-1.72%	-10.42%	-8.17%	29.04%	-7.95%	-	-
Horiz. %	99.91%	96.03%	97.71%	109.07%	118.78%	92.05%	100.00%	-
PBT	8,094	6,020	6,740	7,962	6,138	7,154	7,056	2.31%
YoY %	34.45%	-10.68%	-15.35%	29.72%	-14.20%	1.39%	-	-
Horiz. %	114.71%	85.32%	95.52%	112.84%	86.99%	101.39%	100.00%	-
Tax	-2,066	-1,670	-1,704	-2,206	-1,688	-1,946	-972	13.38%
YoY %	-23.71%	2.00%	22.76%	-30.69%	13.26%	-100.21%	-	-
Horiz. %	212.55%	171.81%	175.31%	226.95%	173.66%	200.21%	100.00%	-
NP	6,028	4,350	5,036	5,756	4,450	5,208	6,084	-0.15%
YoY %	38.57%	-13.62%	-12.51%	29.35%	-14.55%	-14.40%	-	-
Horiz. %	99.08%	71.50%	82.77%	94.61%	73.14%	85.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,028	4,350	5,036	5,756	4,450	5,224	6,084	-0.15%
YoY %	38.57%	-13.62%	-12.51%	29.35%	-14.82%	-14.14%	-	-
Horiz. %	99.08%	71.50%	82.77%	94.61%	73.14%	85.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.53%	27.74%	25.28%	27.71%	27.50%	27.20%	13.78%	-
YoY %	-7.97%	9.73%	-8.77%	0.76%	1.10%	97.39%	-	-
Horiz. %	185.27%	201.31%	183.45%	201.09%	199.56%	197.39%	100.00%	-
Total Cost	9,326	10,408	9,980	11,006	13,804	8,938	9,284	0.07%
YoY %	-10.40%	4.29%	-9.32%	-20.27%	54.44%	-3.73%	-	-
Horiz. %	100.45%	112.11%	107.50%	118.55%	148.69%	96.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	41,099	36,260	33,320	31,359	26,464	22,500	20,607	12.18%
YoY %	13.35%	8.82%	6.25%	18.50%	17.62%	9.19%	-	-
Horiz. %	199.44%	175.96%	161.69%	152.18%	128.42%	109.19%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Equity
Net Worth	41,099	36,260	33,320	31,359	26,464	22,500	20,607	12.18%
YoY %	13.35%	8.82%	6.25%	18.50%	17.62%	9.19%	-	-
Horiz. %	199.44%	175.96%	161.69%	152.18%	128.42%	109.19%	100.00%	-
NOSH	98,000	98,000	98,000	98,000	98,017	97,827	98,129	-0.02%
YoY %	0.00%	0.00%	0.00%	-0.02%	0.19%	-0.31%	-	-
Horiz. %	99.87%	99.87%	99.87%	99.87%	99.89%	99.69%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Ratio Analysis
NP Margin	39.26%	29.48%	33.54%	34.34%	24.38%	36.82%	39.59%	-
YoY %	33.18%	-12.10%	-2.33%	40.85%	-33.79%	-7.00%	-	-
Horiz. %	99.17%	74.46%	84.72%	86.74%	61.58%	93.00%	100.00%	-
ROE	14.67%	12.00%	15.11%	18.35%	16.81%	23.22%	29.52%	-
YoY %	22.25%	-20.58%	-17.66%	9.16%	-27.61%	-21.34%	-	-
Horiz. %	49.70%	40.65%	51.19%	62.16%	56.94%	78.66%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Per Share
RPS	15.69	15.06	15.32	17.10	18.62	14.46	15.66	0.03%
YoY %	4.18%	-1.70%	-10.41%	-8.16%	28.77%	-7.66%	-	-
Horiz. %	100.19%	96.17%	97.83%	109.20%	118.90%	92.34%	100.00%	-
EPS	6.16	4.44	5.14	5.88	4.54	5.34	6.20	-0.10%
YoY %	38.74%	-13.62%	-12.59%	29.52%	-14.98%	-13.87%	-	-
Horiz. %	99.35%	71.61%	82.90%	94.84%	73.23%	86.13%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.42	0.37	0.34	0.32	0.27	0.23	0.21	12.24%
YoY %	13.51%	8.82%	6.25%	18.52%	17.39%	9.52%	-	-
Horiz. %	200.00%	176.19%	161.90%	152.38%	128.57%	109.52%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Adjusted Per Share Value based on latest NOSH - 98,000
RPS	15.69	15.06	15.32	17.10	18.63	14.43	15.68	0.01%
YoY %	4.18%	-1.70%	-10.41%	-8.21%	29.11%	-7.97%	-	-
Horiz. %	100.06%	96.05%	97.70%	109.06%	118.81%	92.03%	100.00%	-
EPS	6.16	4.44	5.14	5.88	4.54	5.33	6.21	-0.13%
YoY %	38.74%	-13.62%	-12.59%	29.52%	-14.82%	-14.17%	-	-
Horiz. %	99.19%	71.50%	82.77%	94.69%	73.11%	85.83%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.42	0.37	0.34	0.32	0.27	0.2296	0.2103	12.21%
YoY %	13.51%	8.82%	6.25%	18.52%	17.60%	9.18%	-	-
Horiz. %	199.71%	175.94%	161.67%	152.16%	128.39%	109.18%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	-
Price	0.62	0.48	0.60	0.33	0.44	0.62	0.96	-
P/RPS	3.95	3.19	3.92	1.93	2.36	4.29	6.13	-7.05%
YoY %	23.82%	-18.62%	103.11%	-18.22%	-44.99%	-30.02%	-	-
Horiz. %	64.44%	52.04%	63.95%	31.48%	38.50%	69.98%	100.00%	-
P/EPS	10.06	10.81	11.68	5.62	9.69	11.61	15.48	-6.92%
YoY %	-6.94%	-7.45%	107.83%	-42.00%	-16.54%	-25.00%	-	-
Horiz. %	64.99%	69.83%	75.45%	36.30%	62.60%	75.00%	100.00%	-
EY	9.94	9.25	8.56	17.80	10.32	8.61	6.46	7.44%
YoY %	7.46%	8.06%	-51.91%	72.48%	19.86%	33.28%	-	-
Horiz. %	153.87%	143.19%	132.51%	275.54%	159.75%	133.28%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.48	1.30	1.76	1.03	1.63	2.70	4.57	-17.12%
YoY %	13.85%	-26.14%	70.87%	-36.81%	-39.63%	-40.92%	-	-
Horiz. %	32.39%	28.45%	38.51%	22.54%	35.67%	59.08%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Announcement Date
Date	29/01/16	30/01/15	27/01/14	31/01/13	31/01/12	17/01/11	25/01/10	-
Price	0.695	0.485	0.51	0.30	0.44	0.79	1.10	-
P/RPS	4.43	3.22	3.33	1.75	2.36	5.46	7.02	-7.38%
YoY %	37.58%	-3.30%	90.29%	-25.85%	-56.78%	-22.22%	-	-
Horiz. %	63.11%	45.87%	47.44%	24.93%	33.62%	77.78%	100.00%	-
P/EPS	11.28	10.93	9.92	5.11	9.69	14.79	17.74	-7.26%
YoY %	3.20%	10.18%	94.13%	-47.27%	-34.48%	-16.63%	-	-
Horiz. %	63.59%	61.61%	55.92%	28.80%	54.62%	83.37%	100.00%	-
EY	8.86	9.15	10.08	19.58	10.32	6.76	5.64	7.81%
YoY %	-3.17%	-9.23%	-48.52%	89.73%	52.66%	19.86%	-	-
Horiz. %	157.09%	162.23%	178.72%	347.16%	182.98%	119.86%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.65	1.31	1.50	0.94	1.63	3.43	5.24	-17.51%
YoY %	25.95%	-12.67%	59.57%	-42.33%	-52.48%	-34.54%	-	-
Horiz. %	31.49%	25.00%	28.63%	17.94%	31.11%	65.46%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos