[FACBIND] YoY Annual (Unaudited) Result on 2015-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 37,900 55,789 51,859 56,087 60,872 42,066 71,892 -10.12% YoY % -32.07% 7.58% -7.54% -7.86% 44.71% -41.49% - Horiz. % 52.72% 77.60% 72.13% 78.02% 84.67% 58.51% 100.00%
PBT 6,278 13,405 8,537 8,435 69,453 13,775 4,674 5.04% YoY % -53.17% 57.02% 1.21% -87.86% 404.20% 194.72% - Horiz. % 134.32% 286.80% 182.65% 180.47% 1,485.94% 294.72% 100.00%
Tax -8,054 -2,282 -2,182 -1,703 -521 -20,979 -17,498 -12.13% YoY % -252.94% -4.58% -28.13% -226.87% 97.52% -19.89% - Horiz. % 46.03% 13.04% 12.47% 9.73% 2.98% 119.89% 100.00%
NP -1,776 11,123 6,355 6,732 68,932 -7,204 -12,824 -28.06% YoY % -115.97% 75.03% -5.60% -90.23% 1,056.86% 43.82% - Horiz. % 13.85% -86.74% -49.56% -52.50% -537.52% 56.18% 100.00%
NP to SH -2,788 8,516 4,642 4,748 67,148 -7,970 -15,922 -25.19% YoY % -132.74% 83.46% -2.23% -92.93% 942.51% 49.94% - Horiz. % 17.51% -53.49% -29.15% -29.82% -421.73% 50.06% 100.00%
Tax Rate 128.29 % 17.02 % 25.56 % 20.19 % 0.75 % 152.30 % 374.37 % -16.34% YoY % 653.76% -33.41% 26.60% 2,592.00% -99.51% -59.32% - Horiz. % 34.27% 4.55% 6.83% 5.39% 0.20% 40.68% 100.00%
Total Cost 39,676 44,666 45,504 49,355 -8,060 49,270 84,716 -11.87% YoY % -11.17% -1.84% -7.80% 712.34% -116.36% -41.84% - Horiz. % 46.83% 52.72% 53.71% 58.26% -9.51% 58.16% 100.00%
Net Worth 215,578 213,062 207,378 205,399 211,378 154,276 161,885 4.89% YoY % 1.18% 2.74% 0.96% -2.83% 37.01% -4.70% - Horiz. % 133.17% 131.61% 128.10% 126.88% 130.57% 95.30% 100.00%
Dividend 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 3,355 2,097 2,098 2,347 2,013 - - - YoY % 60.00% -0.09% -10.58% 16.61% 0.00% 0.00% - Horiz. % 166.67% 104.17% 104.26% 116.61% 100.00% - -
Div Payout % - % 24.63 % 45.22 % 49.44 % 3.00 % - % - % - YoY % 0.00% -45.53% -8.54% 1,548.00% 0.00% 0.00% - Horiz. % 0.00% 821.00% 1,507.33% 1,648.00% 100.00% - -
Equity 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 215,578 213,062 207,378 205,399 211,378 154,276 161,885 4.89% YoY % 1.18% 2.74% 0.96% -2.83% 37.01% -4.70% - Horiz. % 133.17% 131.61% 128.10% 126.88% 130.57% 95.30% 100.00%
NOSH 83,882 83,882 83,958 83,836 83,880 83,846 83,878 0.00% YoY % 0.00% -0.09% 0.15% -0.05% 0.04% -0.04% - Horiz. % 100.00% 100.00% 100.10% 99.95% 100.00% 99.96% 100.00%
Ratio Analysis 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -4.69 % 19.94 % 12.25 % 12.00 % 113.24 % -17.13 % -17.84 % -19.95% YoY % -123.52% 62.78% 2.08% -89.40% 761.06% 3.98% - Horiz. % 26.29% -111.77% -68.67% -67.26% -634.75% 96.02% 100.00%
ROE -1.29 % 4.00 % 2.24 % 2.31 % 31.77 % -5.17 % -9.84 % -28.71% YoY % -132.25% 78.57% -3.03% -92.73% 714.51% 47.46% - Horiz. % 13.11% -40.65% -22.76% -23.48% -322.87% 52.54% 100.00%
Per Share 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 45.18 66.51 61.77 66.90 72.57 50.17 85.71 -10.12% YoY % -32.07% 7.67% -7.67% -7.81% 44.65% -41.47% - Horiz. % 52.71% 77.60% 72.07% 78.05% 84.67% 58.53% 100.00%
EPS -3.32 10.15 5.53 5.66 80.05 -9.50 -18.98 -25.21% YoY % -132.71% 83.54% -2.30% -92.93% 942.63% 49.95% - Horiz. % 17.49% -53.48% -29.14% -29.82% -421.76% 50.05% 100.00%
DPS 4.00 2.50 2.50 2.80 2.40 0.00 0.00 - YoY % 60.00% 0.00% -10.71% 16.67% 0.00% 0.00% - Horiz. % 166.67% 104.17% 104.17% 116.67% 100.00% - -
NAPS 2.5700 2.5400 2.4700 2.4500 2.5200 1.8400 1.9300 4.89% YoY % 1.18% 2.83% 0.82% -2.78% 36.96% -4.66% - Horiz. % 133.16% 131.61% 127.98% 126.94% 130.57% 95.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 85,162 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 44.50 65.51 60.89 65.86 71.48 49.40 84.42 -10.12% YoY % -32.07% 7.59% -7.55% -7.86% 44.70% -41.48% - Horiz. % 52.71% 77.60% 72.13% 78.01% 84.67% 58.52% 100.00%
EPS -3.27 10.00 5.45 5.58 78.85 -9.36 -18.70 -25.21% YoY % -132.70% 83.49% -2.33% -92.92% 942.41% 49.95% - Horiz. % 17.49% -53.48% -29.14% -29.84% -421.66% 50.05% 100.00%
DPS 3.94 2.46 2.46 2.76 2.36 0.00 0.00 - YoY % 60.16% 0.00% -10.87% 16.95% 0.00% 0.00% - Horiz. % 166.95% 104.24% 104.24% 116.95% 100.00% - -
NAPS 2.5314 2.5018 2.4351 2.4119 2.4821 1.8116 1.9009 4.89% YoY % 1.18% 2.74% 0.96% -2.83% 37.01% -4.70% - Horiz. % 133.17% 131.61% 128.10% 126.88% 130.57% 95.30% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.3300 1.2800 1.0200 1.0500 1.3300 1.1500 0.4500 -
P/RPS 2.94 1.92 1.65 1.57 1.83 2.29 0.53 33.03% YoY % 53.13% 16.36% 5.10% -14.21% -20.09% 332.08% - Horiz. % 554.72% 362.26% 311.32% 296.23% 345.28% 432.08% 100.00%
P/EPS -40.02 12.61 18.45 18.54 1.66 -12.10 -2.37 60.14% YoY % -417.37% -31.65% -0.49% 1,016.87% 113.72% -410.55% - Horiz. % 1,688.61% -532.07% -778.48% -782.28% -70.04% 510.55% 100.00%
EY -2.50 7.93 5.42 5.39 60.19 -8.27 -42.18 -37.55% YoY % -131.53% 46.31% 0.56% -91.05% 827.81% 80.39% - Horiz. % 5.93% -18.80% -12.85% -12.78% -142.70% 19.61% 100.00%
DY 3.01 1.95 2.45 2.67 1.80 0.00 0.00 - YoY % 54.36% -20.41% -8.24% 48.33% 0.00% 0.00% - Horiz. % 167.22% 108.33% 136.11% 148.33% 100.00% - -
P/NAPS 0.52 0.50 0.41 0.43 0.53 0.63 0.23 14.56% YoY % 4.00% 21.95% -4.65% -18.87% -15.87% 173.91% - Horiz. % 226.09% 217.39% 178.26% 186.96% 230.43% 273.91% 100.00%
Price Multiplier on Announcement Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 23/08/17 24/08/16 26/08/15 27/08/14 28/08/13 28/08/12 -
Price 1.2900 1.2800 1.0900 0.9500 1.3900 1.1500 0.5100 -
P/RPS 2.86 1.92 1.76 1.42 1.92 2.29 0.60 29.71% YoY % 48.96% 9.09% 23.94% -26.04% -16.16% 281.67% - Horiz. % 476.67% 320.00% 293.33% 236.67% 320.00% 381.67% 100.00%
P/EPS -38.81 12.61 19.71 16.77 1.74 -12.10 -2.69 55.99% YoY % -407.77% -36.02% 17.53% 863.79% 114.38% -349.81% - Horiz. % 1,442.75% -468.77% -732.71% -623.42% -64.68% 449.81% 100.00%
EY -2.58 7.93 5.07 5.96 57.59 -8.27 -37.22 -35.89% YoY % -132.53% 56.41% -14.93% -89.65% 796.37% 77.78% - Horiz. % 6.93% -21.31% -13.62% -16.01% -154.73% 22.22% 100.00%
DY 3.10 1.95 2.29 2.95 1.73 0.00 0.00 - YoY % 58.97% -14.85% -22.37% 70.52% 0.00% 0.00% - Horiz. % 179.19% 112.72% 132.37% 170.52% 100.00% - -
P/NAPS 0.50 0.50 0.44 0.39 0.55 0.63 0.26 11.51% YoY % 0.00% 13.64% 12.82% -29.09% -12.70% 142.31% - Horiz. % 192.31% 192.31% 169.23% 150.00% 211.54% 242.31% 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 4 2015.pdf 
