[FIBON] YoY TTM Result on 31-May-2013 [#4]

Stock
[FIBON] FIBON BERHAD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- -1.72%
YoY- 8.89%
Quarter Report
Latest QR
Upcoming QR
FIBON's Result
FIBON's Financial Summary
View:
Show?
TTM Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 16,737 13,588 15,308 16,674 16,901 14,499 12,891 4.44%
PBT 6,823 5,230 5,385 6,566 6,225 5,945 5,010 5.27%
Tax -1,885 -1,561 -1,381 -1,665 -1,724 -1,556 -996 11.20%
NP 4,938 3,669 4,004 4,901 4,501 4,389 4,014 3.50%
-
NP to SH 5,004 3,669 4,004 4,901 4,501 4,389 4,014 3.73%
-
Tax Rate 27.63% 29.85% 25.65% 25.36% 27.69% 26.17% 19.88% -
Total Cost 11,799 9,919 11,304 11,773 12,400 10,110 8,877 4.85%
-
Net Worth 42,140 38,219 35,280 31,359 28,419 24,444 21,533 11.82%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - 1,028 1,078 1,225 - - - -
Div Payout % - 28.04% 26.92% 24.99% - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 42,140 38,219 35,280 31,359 28,419 24,444 21,533 11.82%
NOSH 98,000 98,000 98,000 98,000 98,000 97,777 97,878 0.02%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 29.50% 27.00% 26.16% 29.39% 26.63% 30.27% 31.14% -
ROE 11.87% 9.60% 11.35% 15.63% 15.84% 17.96% 18.64% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 17.08 13.87 15.62 17.01 17.25 14.83 13.17 4.42%
EPS 5.11 3.74 4.09 5.00 4.59 4.49 4.10 3.73%
DPS 0.00 1.05 1.10 1.25 0.00 0.00 0.00 -
NAPS 0.43 0.39 0.36 0.32 0.29 0.25 0.22 11.80%
Adjusted Per Share Value based on latest NOSH - 98,000
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 17.08 13.87 15.62 17.01 17.25 14.79 13.15 4.45%
EPS 5.11 3.74 4.09 5.00 4.59 4.48 4.10 3.73%
DPS 0.00 1.05 1.10 1.25 0.00 0.00 0.00 -
NAPS 0.43 0.39 0.36 0.32 0.29 0.2494 0.2197 11.83%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.48 0.45 0.48 0.325 0.42 0.70 0.80 -
P/RPS 2.81 3.25 3.07 1.91 2.44 4.72 6.07 -12.03%
P/EPS 9.40 12.02 11.75 6.50 9.14 15.59 19.51 -11.44%
EY 10.64 8.32 8.51 15.39 10.94 6.41 5.13 12.91%
DY 0.00 2.33 2.29 3.85 0.00 0.00 0.00 -
P/NAPS 1.12 1.15 1.33 1.02 1.45 2.80 3.64 -17.82%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 27/07/16 31/07/15 31/07/14 29/07/13 31/07/12 28/07/11 26/07/10 -
Price 0.52 0.405 0.51 0.33 0.40 0.60 0.79 -
P/RPS 3.04 2.92 3.26 1.94 2.32 4.05 6.00 -10.70%
P/EPS 10.18 10.82 12.48 6.60 8.71 13.37 19.26 -10.07%
EY 9.82 9.24 8.01 15.15 11.48 7.48 5.19 11.20%
DY 0.00 2.59 2.16 3.79 0.00 0.00 0.00 -
P/NAPS 1.21 1.04 1.42 1.03 1.38 2.40 3.59 -16.56%

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