[FACBIND] YoY Annual (Unaudited) Result on 2016-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 38,870 37,900 55,789 51,859 56,087 60,872 42,066 -1.31% YoY % 2.56% -32.07% 7.58% -7.54% -7.86% 44.71% - Horiz. % 92.40% 90.10% 132.62% 123.28% 133.33% 144.71% 100.00%
PBT 4,216 6,278 13,405 8,537 8,435 69,453 13,775 -17.90% YoY % -32.84% -53.17% 57.02% 1.21% -87.86% 404.20% - Horiz. % 30.61% 45.58% 97.31% 61.97% 61.23% 504.20% 100.00%
Tax -1,960 -8,054 -2,282 -2,182 -1,703 -521 -20,979 -32.63% YoY % 75.66% -252.94% -4.58% -28.13% -226.87% 97.52% - Horiz. % 9.34% 38.39% 10.88% 10.40% 8.12% 2.48% 100.00%
NP 2,256 -1,776 11,123 6,355 6,732 68,932 -7,204 - YoY % 227.03% -115.97% 75.03% -5.60% -90.23% 1,056.86% - Horiz. % -31.32% 24.65% -154.40% -88.21% -93.45% -956.86% 100.00%
NP to SH 1,095 -2,788 8,516 4,642 4,748 67,148 -7,970 - YoY % 139.28% -132.74% 83.46% -2.23% -92.93% 942.51% - Horiz. % -13.74% 34.98% -106.85% -58.24% -59.57% -842.51% 100.00%
Tax Rate 46.49 % 128.29 % 17.02 % 25.56 % 20.19 % 0.75 % 152.30 % -17.94% YoY % -63.76% 653.76% -33.41% 26.60% 2,592.00% -99.51% - Horiz. % 30.53% 84.24% 11.18% 16.78% 13.26% 0.49% 100.00%
Total Cost 36,614 39,676 44,666 45,504 49,355 -8,060 49,270 -4.83% YoY % -7.72% -11.17% -1.84% -7.80% 712.34% -116.36% - Horiz. % 74.31% 80.53% 90.66% 92.36% 100.17% -16.36% 100.00%
Net Worth 218,095 215,578 213,062 207,378 205,399 211,378 154,276 5.94% YoY % 1.17% 1.18% 2.74% 0.96% -2.83% 37.01% - Horiz. % 141.37% 139.73% 138.10% 134.42% 133.14% 137.01% 100.00%
Dividend 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 838 3,355 2,097 2,098 2,347 2,013 - - YoY % -75.00% 60.00% -0.09% -10.58% 16.61% 0.00% - Horiz. % 41.67% 166.67% 104.17% 104.26% 116.61% 100.00% -
Div Payout % 76.61 % - % 24.63 % 45.22 % 49.44 % 3.00 % - % - YoY % 0.00% 0.00% -45.53% -8.54% 1,548.00% 0.00% - Horiz. % 2,553.67% 0.00% 821.00% 1,507.33% 1,648.00% 100.00% -
Equity 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 218,095 215,578 213,062 207,378 205,399 211,378 154,276 5.94% YoY % 1.17% 1.18% 2.74% 0.96% -2.83% 37.01% - Horiz. % 141.37% 139.73% 138.10% 134.42% 133.14% 137.01% 100.00%
NOSH 83,882 83,882 83,882 83,958 83,836 83,880 83,846 0.01% YoY % 0.00% 0.00% -0.09% 0.15% -0.05% 0.04% - Horiz. % 100.04% 100.04% 100.04% 100.13% 99.99% 100.04% 100.00%
Ratio Analysis 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.80 % -4.69 % 19.94 % 12.25 % 12.00 % 113.24 % -17.13 % - YoY % 223.67% -123.52% 62.78% 2.08% -89.40% 761.06% - Horiz. % -33.86% 27.38% -116.40% -71.51% -70.05% -661.06% 100.00%
ROE 0.50 % -1.29 % 4.00 % 2.24 % 2.31 % 31.77 % -5.17 % - YoY % 138.76% -132.25% 78.57% -3.03% -92.73% 714.51% - Horiz. % -9.67% 24.95% -77.37% -43.33% -44.68% -614.51% 100.00%
Per Share 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 46.34 45.18 66.51 61.77 66.90 72.57 50.17 -1.31% YoY % 2.57% -32.07% 7.67% -7.67% -7.81% 44.65% - Horiz. % 92.37% 90.05% 132.57% 123.12% 133.35% 144.65% 100.00%
EPS 1.31 -3.32 10.15 5.53 5.66 80.05 -9.50 - YoY % 139.46% -132.71% 83.54% -2.30% -92.93% 942.63% - Horiz. % -13.79% 34.95% -106.84% -58.21% -59.58% -842.63% 100.00%
DPS 1.00 4.00 2.50 2.50 2.80 2.40 0.00 - YoY % -75.00% 60.00% 0.00% -10.71% 16.67% 0.00% - Horiz. % 41.67% 166.67% 104.17% 104.17% 116.67% 100.00% -
NAPS 2.6000 2.5700 2.5400 2.4700 2.4500 2.5200 1.8400 5.93% YoY % 1.17% 1.18% 2.83% 0.82% -2.78% 36.96% - Horiz. % 141.30% 139.67% 138.04% 134.24% 133.15% 136.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 85,162 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 45.64 44.50 65.51 60.89 65.86 71.48 49.40 -1.31% YoY % 2.56% -32.07% 7.59% -7.55% -7.86% 44.70% - Horiz. % 92.39% 90.08% 132.61% 123.26% 133.32% 144.70% 100.00%
EPS 1.29 -3.27 10.00 5.45 5.58 78.85 -9.36 - YoY % 139.45% -132.70% 83.49% -2.33% -92.92% 942.41% - Horiz. % -13.78% 34.94% -106.84% -58.23% -59.62% -842.41% 100.00%
DPS 0.98 3.94 2.46 2.46 2.76 2.36 0.00 - YoY % -75.13% 60.16% 0.00% -10.87% 16.95% 0.00% - Horiz. % 41.53% 166.95% 104.24% 104.24% 116.95% 100.00% -
NAPS 2.5609 2.5314 2.5018 2.4351 2.4119 2.4821 1.8116 5.94% YoY % 1.17% 1.18% 2.74% 0.96% -2.83% 37.01% - Horiz. % 141.36% 139.73% 138.10% 134.42% 133.14% 137.01% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.1900 1.3300 1.2800 1.0200 1.0500 1.3300 1.1500 -
P/RPS 2.57 2.94 1.92 1.65 1.57 1.83 2.29 1.94% YoY % -12.59% 53.13% 16.36% 5.10% -14.21% -20.09% - Horiz. % 112.23% 128.38% 83.84% 72.05% 68.56% 79.91% 100.00%
P/EPS 91.16 -40.02 12.61 18.45 18.54 1.66 -12.10 - YoY % 327.79% -417.37% -31.65% -0.49% 1,016.87% 113.72% - Horiz. % -753.39% 330.74% -104.21% -152.48% -153.22% -13.72% 100.00%
EY 1.10 -2.50 7.93 5.42 5.39 60.19 -8.27 - YoY % 144.00% -131.53% 46.31% 0.56% -91.05% 827.81% - Horiz. % -13.30% 30.23% -95.89% -65.54% -65.18% -727.81% 100.00%
DY 0.84 3.01 1.95 2.45 2.67 1.80 0.00 - YoY % -72.09% 54.36% -20.41% -8.24% 48.33% 0.00% - Horiz. % 46.67% 167.22% 108.33% 136.11% 148.33% 100.00% -
P/NAPS 0.46 0.52 0.50 0.41 0.43 0.53 0.63 -5.10% YoY % -11.54% 4.00% 21.95% -4.65% -18.87% -15.87% - Horiz. % 73.02% 82.54% 79.37% 65.08% 68.25% 84.13% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 29/08/18 23/08/17 24/08/16 26/08/15 27/08/14 28/08/13 -
Price 1.2400 1.2900 1.2800 1.0900 0.9500 1.3900 1.1500 -
P/RPS 2.68 2.86 1.92 1.76 1.42 1.92 2.29 2.65% YoY % -6.29% 48.96% 9.09% 23.94% -26.04% -16.16% - Horiz. % 117.03% 124.89% 83.84% 76.86% 62.01% 83.84% 100.00%
P/EPS 94.99 -38.81 12.61 19.71 16.77 1.74 -12.10 - YoY % 344.76% -407.77% -36.02% 17.53% 863.79% 114.38% - Horiz. % -785.04% 320.74% -104.21% -162.89% -138.60% -14.38% 100.00%
EY 1.05 -2.58 7.93 5.07 5.96 57.59 -8.27 - YoY % 140.70% -132.53% 56.41% -14.93% -89.65% 796.37% - Horiz. % -12.70% 31.20% -95.89% -61.31% -72.07% -696.37% 100.00%
DY 0.81 3.10 1.95 2.29 2.95 1.73 0.00 - YoY % -73.87% 58.97% -14.85% -22.37% 70.52% 0.00% - Horiz. % 46.82% 179.19% 112.72% 132.37% 170.52% 100.00% -
P/NAPS 0.48 0.50 0.50 0.44 0.39 0.55 0.63 -4.43% YoY % -4.00% 0.00% 13.64% 12.82% -29.09% -12.70% - Horiz. % 76.19% 79.37% 79.37% 69.84% 61.90% 87.30% 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 2016.pdf 
