[FACBIND] QoQ Annualized Quarter Result on 2020-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 46,316 34,276 36,732 40,968 38,012 38,870 39,341 11.46% QoQ % 35.13% -6.69% -10.34% 7.78% -2.21% -1.20% - Horiz. % 117.73% 87.12% 93.37% 104.13% 96.62% 98.80% 100.00%
PBT 6,228 4,504 4,388 3,738 2,232 4,216 5,989 2.63% QoQ % 38.28% 2.64% 17.39% 67.47% -47.06% -29.61% - Horiz. % 103.98% 75.20% 73.26% 62.41% 37.27% 70.39% 100.00%
Tax -2,888 -1,570 -576 -716 -664 -1,960 -1,245 74.93% QoQ % -83.95% -172.57% 19.55% -7.83% 66.12% -57.39% - Horiz. % 231.91% 126.07% 46.25% 57.49% 53.32% 157.39% 100.00%
NP 3,340 2,934 3,812 3,022 1,568 2,256 4,744 -20.81% QoQ % 13.84% -23.03% 26.14% 92.73% -30.50% -52.45% - Horiz. % 70.40% 61.85% 80.35% 63.70% 33.05% 47.55% 100.00%
NP to SH 3,640 2,210 3,262 3,106 2,772 1,095 3,677 -0.68% QoQ % 64.71% -32.26% 5.04% 12.05% 153.15% -70.22% - Horiz. % 98.98% 60.10% 88.72% 84.46% 75.38% 29.78% 100.00%
Tax Rate 46.37 % 34.86 % 13.13 % 19.15 % 29.75 % 46.49 % 20.79 % 70.46% QoQ % 33.02% 165.50% -31.44% -35.63% -36.01% 123.62% - Horiz. % 223.04% 167.68% 63.16% 92.11% 143.10% 223.62% 100.00%
Total Cost 42,976 31,342 32,920 37,946 36,444 36,614 34,597 15.51% QoQ % 37.12% -4.79% -13.25% 4.12% -0.46% 5.83% - Horiz. % 124.22% 90.59% 95.15% 109.68% 105.34% 105.83% 100.00%
Net Worth 227,322 226,483 226,483 225,644 223,128 218,095 217,256 3.06% QoQ % 0.37% 0.00% 0.37% 1.13% 2.31% 0.39% - Horiz. % 104.63% 104.25% 104.25% 103.86% 102.70% 100.39% 100.00%
Dividend 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 83 1,118 1,677 - 838 - - QoQ % 0.00% -92.50% -33.33% 0.00% 0.00% 0.00% - Horiz. % 0.00% 10.00% 133.33% 200.00% 0.00% 100.00% -
Div Payout % - % 3.80 % 34.28 % 54.01 % - % 76.61 % - % - QoQ % 0.00% -88.91% -36.53% 0.00% 0.00% 0.00% - Horiz. % 0.00% 4.96% 44.75% 70.50% 0.00% 100.00% -
Equity 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 227,322 226,483 226,483 225,644 223,128 218,095 217,256 3.06% QoQ % 0.37% 0.00% 0.37% 1.13% 2.31% 0.39% - Horiz. % 104.63% 104.25% 104.25% 103.86% 102.70% 100.39% 100.00%
NOSH 83,882 83,882 83,882 83,882 83,882 83,882 83,882 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.21 % 8.56 % 10.38 % 7.38 % 4.13 % 5.80 % 12.06 % -28.97% QoQ % -15.77% -17.53% 40.65% 78.69% -28.79% -51.91% - Horiz. % 59.78% 70.98% 86.07% 61.19% 34.25% 48.09% 100.00%
ROE 1.60 % 0.98 % 1.44 % 1.38 % 1.24 % 0.50 % 1.69 % -3.57% QoQ % 63.27% -31.94% 4.35% 11.29% 148.00% -70.41% - Horiz. % 94.67% 57.99% 85.21% 81.66% 73.37% 29.59% 100.00%
Per Share 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 55.22 40.86 43.79 48.84 45.32 46.34 46.90 11.47% QoQ % 35.14% -6.69% -10.34% 7.77% -2.20% -1.19% - Horiz. % 117.74% 87.12% 93.37% 104.14% 96.63% 98.81% 100.00%
EPS 4.32 2.63 3.89 3.70 3.32 1.31 4.39 -1.06% QoQ % 64.26% -32.39% 5.14% 11.45% 153.44% -70.16% - Horiz. % 98.41% 59.91% 88.61% 84.28% 75.63% 29.84% 100.00%
DPS 0.00 0.10 1.33 2.00 0.00 1.00 0.00 - QoQ % 0.00% -92.48% -33.50% 0.00% 0.00% 0.00% - Horiz. % 0.00% 10.00% 133.00% 200.00% 0.00% 100.00% -
NAPS 2.7100 2.7000 2.7000 2.6900 2.6600 2.6000 2.5900 3.06% QoQ % 0.37% 0.00% 0.37% 1.13% 2.31% 0.39% - Horiz. % 104.63% 104.25% 104.25% 103.86% 102.70% 100.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 85,162 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 54.39 40.25 43.13 48.11 44.63 45.64 46.20 11.46% QoQ % 35.13% -6.68% -10.35% 7.80% -2.21% -1.21% - Horiz. % 117.73% 87.12% 93.35% 104.13% 96.60% 98.79% 100.00%
EPS 4.27 2.60 3.83 3.65 3.25 1.29 4.32 -0.77% QoQ % 64.23% -32.11% 4.93% 12.31% 151.94% -70.14% - Horiz. % 98.84% 60.19% 88.66% 84.49% 75.23% 29.86% 100.00%
DPS 0.00 0.10 1.31 1.97 0.00 0.98 0.00 - QoQ % 0.00% -92.37% -33.50% 0.00% 0.00% 0.00% - Horiz. % 0.00% 10.20% 133.67% 201.02% 0.00% 100.00% -
NAPS 2.6693 2.6594 2.6594 2.6496 2.6200 2.5609 2.5511 3.06% QoQ % 0.37% 0.00% 0.37% 1.13% 2.31% 0.38% - Horiz. % 104.63% 104.25% 104.25% 103.86% 102.70% 100.38% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.4100 1.2900 1.1200 1.3600 1.3000 1.1900 1.2500 -
P/RPS 2.55 3.16 2.56 2.78 2.87 2.57 2.67 -3.01% QoQ % -19.30% 23.44% -7.91% -3.14% 11.67% -3.75% - Horiz. % 95.51% 118.35% 95.88% 104.12% 107.49% 96.25% 100.00%
P/EPS 32.49 48.96 28.80 36.73 39.34 91.16 28.51 9.08% QoQ % -33.64% 70.00% -21.59% -6.63% -56.85% 219.75% - Horiz. % 113.96% 171.73% 101.02% 128.83% 137.99% 319.75% 100.00%
EY 3.08 2.04 3.47 2.72 2.54 1.10 3.51 -8.32% QoQ % 50.98% -41.21% 27.57% 7.09% 130.91% -68.66% - Horiz. % 87.75% 58.12% 98.86% 77.49% 72.36% 31.34% 100.00%
DY 0.00 0.08 1.19 1.47 0.00 0.84 0.00 - QoQ % 0.00% -93.28% -19.05% 0.00% 0.00% 0.00% - Horiz. % 0.00% 9.52% 141.67% 175.00% 0.00% 100.00% -
P/NAPS 0.52 0.48 0.41 0.51 0.49 0.46 0.48 5.47% QoQ % 8.33% 17.07% -19.61% 4.08% 6.52% -4.17% - Horiz. % 108.33% 100.00% 85.42% 106.25% 102.08% 95.83% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 24/06/20 26/02/20 20/11/19 28/08/19 29/05/19 -
Price 1.4000 1.2500 1.2900 1.3700 1.3200 1.2400 1.2200 -
P/RPS 2.54 3.06 2.95 2.81 2.91 2.68 2.60 -1.54% QoQ % -16.99% 3.73% 4.98% -3.44% 8.58% 3.08% - Horiz. % 97.69% 117.69% 113.46% 108.08% 111.92% 103.08% 100.00%
P/EPS 32.26 47.45 33.17 37.00 39.94 94.99 27.83 10.32% QoQ % -32.01% 43.05% -10.35% -7.36% -57.95% 241.32% - Horiz. % 115.92% 170.50% 119.19% 132.95% 143.51% 341.32% 100.00%
EY 3.10 2.11 3.02 2.70 2.50 1.05 3.59 -9.30% QoQ % 46.92% -30.13% 11.85% 8.00% 138.10% -70.75% - Horiz. % 86.35% 58.77% 84.12% 75.21% 69.64% 29.25% 100.00%
DY 0.00 0.08 1.03 1.46 0.00 0.81 0.00 - QoQ % 0.00% -92.23% -29.45% 0.00% 0.00% 0.00% - Horiz. % 0.00% 9.88% 127.16% 180.25% 0.00% 100.00% -
P/NAPS 0.52 0.46 0.48 0.51 0.50 0.48 0.47 6.95% QoQ % 13.04% -4.17% -5.88% 2.00% 4.17% 2.13% - Horiz. % 110.64% 97.87% 102.13% 108.51% 106.38% 102.13% 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
FACBII QTR 3 2020.pdf 
