[FIBON] YoY TTM Result on 28-Feb-2014 [#3]

Stock
[FIBON] FIBON BERHAD
Announcement Date
29-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- -14.89%
YoY- -22.5%
Quarter Report
Latest QR
Upcoming QR
FIBON's Result
FIBON's Financial Summary
View:
Show?
TTM Result
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 19,475 15,442 13,559 15,178 16,920 17,536 13,012 6.94%
PBT 8,571 6,650 5,085 5,121 6,888 6,221 5,442 7.85%
Tax -1,944 -1,907 -1,326 -1,256 -1,901 -1,681 -1,551 3.83%
NP 6,627 4,743 3,759 3,865 4,987 4,540 3,891 9.27%
-
NP to SH 6,431 4,791 3,759 3,865 4,987 4,540 3,891 8.72%
-
Tax Rate 22.68% 28.68% 26.08% 24.53% 27.60% 27.02% 28.50% -
Total Cost 12,848 10,699 9,800 11,313 11,933 12,996 9,121 5.87%
-
Net Worth 46,059 40,179 36,260 34,299 30,380 27,552 23,667 11.72%
Dividend
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Div - 1,028 1,078 1,225 - - - -
Div Payout % - 21.47% 28.68% 31.69% - - - -
Equity
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Net Worth 46,059 40,179 36,260 34,299 30,380 27,552 23,667 11.72%
NOSH 98,000 98,000 98,000 98,000 98,000 98,403 98,615 -0.10%
Ratio Analysis
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
NP Margin 34.03% 30.71% 27.72% 25.46% 29.47% 25.89% 29.90% -
ROE 13.96% 11.92% 10.37% 11.27% 16.42% 16.48% 16.44% -
Per Share
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 19.87 15.76 13.84 15.49 17.27 17.82 13.19 7.06%
EPS 6.56 4.89 3.84 3.94 5.09 4.61 3.95 8.81%
DPS 0.00 1.05 1.10 1.25 0.00 0.00 0.00 -
NAPS 0.47 0.41 0.37 0.35 0.31 0.28 0.24 11.84%
Adjusted Per Share Value based on latest NOSH - 98,000
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 19.87 15.76 13.84 15.49 17.27 17.89 13.28 6.93%
EPS 6.56 4.89 3.84 3.94 5.09 4.63 3.97 8.72%
DPS 0.00 1.05 1.10 1.25 0.00 0.00 0.00 -
NAPS 0.47 0.41 0.37 0.35 0.31 0.2812 0.2415 11.72%
Price Multiplier on Financial Quarter End Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.70 0.54 0.505 0.50 0.30 0.41 0.79 -
P/RPS 3.52 3.43 3.65 3.23 1.74 2.30 5.99 -8.47%
P/EPS 10.67 11.05 13.17 12.68 5.90 8.89 20.02 -9.94%
EY 9.37 9.05 7.60 7.89 16.96 11.25 4.99 11.06%
DY 0.00 1.94 2.18 2.50 0.00 0.00 0.00 -
P/NAPS 1.49 1.32 1.36 1.43 0.97 1.46 3.29 -12.35%
Price Multiplier on Announcement Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 25/04/17 26/04/16 28/04/15 29/04/14 29/04/13 26/04/12 22/04/11 -
Price 0.74 0.51 0.475 0.49 0.275 0.40 0.70 -
P/RPS 3.72 3.24 3.43 3.16 1.59 2.24 5.31 -5.75%
P/EPS 11.28 10.43 12.38 12.42 5.40 8.67 17.74 -7.26%
EY 8.87 9.59 8.08 8.05 18.50 11.53 5.64 7.83%
DY 0.00 2.06 2.32 2.55 0.00 0.00 0.00 -
P/NAPS 1.57 1.24 1.28 1.40 0.89 1.43 2.92 -9.81%

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