[FIBON] YoY Quarter Result on 2022-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 4,386 4,281 3,359 3,159 3,357 3,674 3,864 2.13% YoY % 2.45% 27.45% 6.33% -5.90% -8.63% -4.92% - Horiz. % 113.51% 110.79% 86.93% 81.75% 86.88% 95.08% 100.00%
PBT 1,434 1,173 597 634 802 887 1,200 3.01% YoY % 22.25% 96.48% -5.84% -20.95% -9.58% -26.08% - Horiz. % 119.50% 97.75% 49.75% 52.83% 66.83% 73.92% 100.00%
Tax -407 -525 -190 -207 -265 -165 -187 13.83% YoY % 22.48% -176.32% 8.21% 21.89% -60.61% 11.76% - Horiz. % 217.65% 280.75% 101.60% 110.70% 141.71% 88.24% 100.00%
NP 1,027 648 407 427 537 722 1,013 0.23% YoY % 58.49% 59.21% -4.68% -20.48% -25.62% -28.73% - Horiz. % 101.38% 63.97% 40.18% 42.15% 53.01% 71.27% 100.00%
NP to SH 1,068 648 407 427 537 722 1,013 0.88% YoY % 64.81% 59.21% -4.68% -20.48% -25.62% -28.73% - Horiz. % 105.43% 63.97% 40.18% 42.15% 53.01% 71.27% 100.00%
Tax Rate 28.38 % 44.76 % 31.83 % 32.65 % 33.04 % 18.60 % 15.58 % 10.51% YoY % -36.60% 40.62% -2.51% -1.18% 77.63% 19.38% - Horiz. % 182.16% 287.29% 204.30% 209.56% 212.07% 119.38% 100.00%
Total Cost 3,359 3,633 2,952 2,732 2,820 2,952 2,851 2.77% YoY % -7.54% 23.07% 8.05% -3.12% -4.47% 3.54% - Horiz. % 117.82% 127.43% 103.54% 95.83% 98.91% 103.54% 100.00%
Net Worth 60,584 49,998 51,790 50,866 49,835 47,945 47,039 4.31% YoY % 21.17% -3.46% 1.81% 2.07% 3.94% 1.93% - Horiz. % 128.79% 106.29% 110.10% 108.14% 105.94% 101.93% 100.00%
Dividend 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 60,584 49,998 51,790 50,866 49,835 47,945 47,039 4.31% YoY % 21.17% -3.46% 1.81% 2.07% 3.94% 1.93% - Horiz. % 128.79% 106.29% 110.10% 108.14% 105.94% 101.93% 100.00%
NOSH 97,717 87,717 97,717 97,821 97,717 97,848 98,000 -0.05% YoY % 11.40% -10.23% -0.11% 0.11% -0.13% -0.16% - Horiz. % 99.71% 89.51% 99.71% 99.82% 99.71% 99.84% 100.00%
Ratio Analysis 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin 23.42 % 15.14 % 12.12 % 13.52 % 16.00 % 19.65 % 26.22 % -1.86% YoY % 54.69% 24.92% -10.36% -15.50% -18.58% -25.06% - Horiz. % 89.32% 57.74% 46.22% 51.56% 61.02% 74.94% 100.00%
ROE 1.76 % 1.30 % 0.79 % 0.84 % 1.08 % 1.51 % 2.15 % -3.28% YoY % 35.38% 64.56% -5.95% -22.22% -28.48% -29.77% - Horiz. % 81.86% 60.47% 36.74% 39.07% 50.23% 70.23% 100.00%
Per Share 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 4.49 4.88 3.44 3.23 3.44 3.75 3.94 2.20% YoY % -7.99% 41.86% 6.50% -6.10% -8.27% -4.82% - Horiz. % 113.96% 123.86% 87.31% 81.98% 87.31% 95.18% 100.00%
EPS 1.05 0.66 0.42 0.44 0.55 0.74 1.03 0.32% YoY % 59.09% 57.14% -4.55% -20.00% -25.68% -28.16% - Horiz. % 101.94% 64.08% 40.78% 42.72% 53.40% 71.84% 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 0.6200 0.5700 0.5300 0.5200 0.5100 0.4900 0.4800 4.36% YoY % 8.77% 7.55% 1.92% 1.96% 4.08% 2.08% - Horiz. % 129.17% 118.75% 110.42% 108.33% 106.25% 102.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 98,000 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 4.48 4.37 3.43 3.22 3.43 3.75 3.94 2.16% YoY % 2.52% 27.41% 6.52% -6.12% -8.53% -4.82% - Horiz. % 113.71% 110.91% 87.06% 81.73% 87.06% 95.18% 100.00%
EPS 1.09 0.66 0.42 0.44 0.55 0.74 1.03 0.95% YoY % 65.15% 57.14% -4.55% -20.00% -25.68% -28.16% - Horiz. % 105.83% 64.08% 40.78% 42.72% 53.40% 71.84% 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 0.6182 0.5102 0.5285 0.5191 0.5085 0.4892 0.4800 4.31% YoY % 21.17% -3.46% 1.81% 2.08% 3.95% 1.92% - Horiz. % 128.79% 106.29% 110.10% 108.15% 105.94% 101.92% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 0.4650 0.3700 0.3800 0.3150 0.3800 0.5900 0.6250 -
P/RPS 10.36 7.58 11.05 9.75 11.06 15.71 15.85 -6.84% YoY % 36.68% -31.40% 13.33% -11.84% -29.60% -0.88% - Horiz. % 65.36% 47.82% 69.72% 61.51% 69.78% 99.12% 100.00%
P/EPS 42.55 50.09 91.23 72.16 69.15 79.96 60.46 -5.68% YoY % -15.05% -45.09% 26.43% 4.35% -13.52% 32.25% - Horiz. % 70.38% 82.85% 150.89% 119.35% 114.37% 132.25% 100.00%
EY 2.35 2.00 1.10 1.39 1.45 1.25 1.65 6.07% YoY % 17.50% 81.82% -20.86% -4.14% 16.00% -24.24% - Horiz. % 142.42% 121.21% 66.67% 84.24% 87.88% 75.76% 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 0.75 0.65 0.72 0.61 0.75 1.20 1.30 -8.76% YoY % 15.38% -9.72% 18.03% -18.67% -37.50% -7.69% - Horiz. % 57.69% 50.00% 55.38% 46.92% 57.69% 92.31% 100.00%
Price Multiplier on Announcement Date 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 31/01/24 30/01/23 26/01/22 26/01/21 23/01/20 23/01/19 23/01/18 -
Price 0.4500 0.4750 0.3750 0.3300 0.3650 0.5000 0.6000 -
P/RPS 10.03 9.73 10.91 10.22 10.62 13.32 15.22 -6.71% YoY % 3.08% -10.82% 6.75% -3.77% -20.27% -12.48% - Horiz. % 65.90% 63.93% 71.68% 67.15% 69.78% 87.52% 100.00%
P/EPS 41.17 64.30 90.03 75.60 66.42 67.76 58.05 -5.56% YoY % -35.97% -28.58% 19.09% 13.82% -1.98% 16.73% - Horiz. % 70.92% 110.77% 155.09% 130.23% 114.42% 116.73% 100.00%
EY 2.43 1.56 1.11 1.32 1.51 1.48 1.72 5.93% YoY % 55.77% 40.54% -15.91% -12.58% 2.03% -13.95% - Horiz. % 141.28% 90.70% 64.53% 76.74% 87.79% 86.05% 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 0.73 0.83 0.71 0.63 0.72 1.02 1.25 -8.57% YoY % -12.05% 16.90% 12.70% -12.50% -29.41% -18.40% - Horiz. % 58.40% 66.40% 56.80% 50.40% 57.60% 81.60% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment