[FACBIND] YoY TTM Result on 30-Sep-2004 [#1]

Stock
[FACBIND] FACB INDUSTRIES INCORPORATED
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 33.05%
YoY- 112.84%
Quarter Report
Latest QR
Upcoming QR
FACBIND's Result
FACBIND's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 474,618 397,923 419,124 277,795 215,816 189,413 190,814 16.39%
PBT 15,758 -9,704 16,264 16,928 9,710 10,562 3,160 30.69%
Tax -1,398 -388 -5,914 -3,517 -3,409 -5,411 -1,257 1.78%
NP 14,360 -10,092 10,350 13,411 6,301 5,151 1,903 40.02%
-
NP to SH 12,541 -11,979 10,138 13,411 6,301 5,151 1,903 36.90%
-
Tax Rate 8.87% - 36.36% 20.78% 35.11% 51.23% 39.78% -
Total Cost 460,258 408,015 408,774 264,384 209,515 184,262 188,911 15.99%
-
Net Worth 205,301 192,046 206,366 200,288 191,108 191,648 169,150 3.27%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - 1,815 1,224 1,227 - - -
Div Payout % - - 17.91% 9.13% 19.47% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 205,301 192,046 206,366 200,288 191,108 191,648 169,150 3.27%
NOSH 84,140 83,863 83,888 84,154 85,316 85,176 85,000 -0.16%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 3.03% -2.54% 2.47% 4.83% 2.92% 2.72% 1.00% -
ROE 6.11% -6.24% 4.91% 6.70% 3.30% 2.69% 1.13% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 564.08 474.49 499.62 330.10 252.96 222.38 224.49 16.58%
EPS 14.90 -14.28 12.09 15.94 7.39 6.05 2.24 37.11%
DPS 0.00 0.00 2.16 1.44 1.44 0.00 0.00 -
NAPS 2.44 2.29 2.46 2.38 2.24 2.25 1.99 3.45%
Adjusted Per Share Value based on latest NOSH - 84,154
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 557.31 467.25 492.15 326.20 253.42 222.41 224.06 16.39%
EPS 14.73 -14.07 11.90 15.75 7.40 6.05 2.23 36.95%
DPS 0.00 0.00 2.13 1.44 1.44 0.00 0.00 -
NAPS 2.4107 2.2551 2.4232 2.3518 2.2441 2.2504 1.9862 3.27%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.23 0.41 0.67 0.90 0.92 0.79 0.89 -
P/RPS 0.22 0.09 0.13 0.27 0.36 0.36 0.40 -9.47%
P/EPS 8.25 -2.87 5.54 5.65 12.46 13.06 39.75 -23.04%
EY 12.12 -34.84 18.04 17.71 8.03 7.65 2.52 29.90%
DY 0.00 0.00 3.22 1.60 1.57 0.00 0.00 -
P/NAPS 0.50 0.18 0.27 0.38 0.41 0.35 0.45 1.77%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 29/11/06 28/11/05 29/11/04 21/11/03 09/01/03 28/11/01 -
Price 1.03 0.53 0.58 0.88 0.88 0.75 0.92 -
P/RPS 0.18 0.11 0.12 0.27 0.35 0.34 0.41 -12.81%
P/EPS 6.91 -3.71 4.80 5.52 11.92 12.40 41.09 -25.69%
EY 14.47 -26.95 20.84 18.11 8.39 8.06 2.43 34.61%
DY 0.00 0.00 3.72 1.64 1.64 0.00 0.00 -
P/NAPS 0.42 0.23 0.24 0.37 0.39 0.33 0.46 -1.50%

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