[FACBIND] YoY TTM Result on 30-Sep-2002 [#1]

Stock
[FACBIND] FACB INDUSTRIES INCORPORATED
Announcement Date
09-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 103.68%
YoY- 170.68%
Quarter Report
Latest QR
Upcoming QR
FACBIND's Result
FACBIND's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 30/09/00 CAGR
Revenue 419,124 277,795 215,816 189,413 190,814 47,056 208,311 14.99%
PBT 16,264 16,928 9,710 10,562 3,160 3,420 30,025 -11.53%
Tax -5,914 -3,517 -3,409 -5,411 -1,257 -1,391 -12,779 -14.27%
NP 10,350 13,411 6,301 5,151 1,903 2,029 17,246 -9.70%
-
NP to SH 10,138 13,411 6,301 5,151 1,903 2,029 17,246 -10.07%
-
Tax Rate 36.36% 20.78% 35.11% 51.23% 39.78% 40.67% 42.56% -
Total Cost 408,774 264,384 209,515 184,262 188,911 45,027 191,065 16.41%
-
Net Worth 206,366 200,288 191,108 191,648 169,150 153,453 168,771 4.10%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 30/09/00 CAGR
Div 1,815 1,224 1,227 - - - - -
Div Payout % 17.91% 9.13% 19.47% - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 30/09/00 CAGR
Net Worth 206,366 200,288 191,108 191,648 169,150 153,453 168,771 4.10%
NOSH 83,888 84,154 85,316 85,176 85,000 85,252 85,238 -0.31%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 30/09/00 CAGR
NP Margin 2.47% 4.83% 2.92% 2.72% 1.00% 4.31% 8.28% -
ROE 4.91% 6.70% 3.30% 2.69% 1.13% 1.32% 10.22% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 30/09/00 CAGR
RPS 499.62 330.10 252.96 222.38 224.49 55.20 244.39 15.36%
EPS 12.09 15.94 7.39 6.05 2.24 2.38 20.23 -9.77%
DPS 2.16 1.44 1.44 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.38 2.24 2.25 1.99 1.80 1.98 4.43%
Adjusted Per Share Value based on latest NOSH - 85,176
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 30/09/00 CAGR
RPS 492.15 326.20 253.42 222.41 224.06 55.25 244.61 14.99%
EPS 11.90 15.75 7.40 6.05 2.23 2.38 20.25 -10.08%
DPS 2.13 1.44 1.44 0.00 0.00 0.00 0.00 -
NAPS 2.4232 2.3518 2.2441 2.2504 1.9862 1.8019 1.9818 4.10%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 - 29/09/00 -
Price 0.67 0.90 0.92 0.79 0.89 0.00 1.10 -
P/RPS 0.13 0.27 0.36 0.36 0.40 0.00 0.45 -21.98%
P/EPS 5.54 5.65 12.46 13.06 39.75 0.00 5.44 0.36%
EY 18.04 17.71 8.03 7.65 2.52 0.00 18.39 -0.38%
DY 3.22 1.60 1.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.38 0.41 0.35 0.45 0.00 0.56 -13.56%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/99 30/09/00 CAGR
Date 28/11/05 29/11/04 21/11/03 09/01/03 28/11/01 - 29/11/00 -
Price 0.58 0.88 0.88 0.75 0.92 0.00 1.14 -
P/RPS 0.12 0.27 0.35 0.34 0.41 0.00 0.47 -23.88%
P/EPS 4.80 5.52 11.92 12.40 41.09 0.00 5.63 -3.13%
EY 20.84 18.11 8.39 8.06 2.43 0.00 17.75 3.26%
DY 3.72 1.64 1.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.37 0.39 0.33 0.46 0.00 0.58 -16.17%

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