[FACBIND] YoY Quarter Result on 2020-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 6,727 9,364 9,811 14,947 15,008 12,956 15,123 -12.62% YoY % -28.16% -4.56% -34.36% -0.41% 15.84% -14.33% - Horiz. % 44.48% 61.92% 64.87% 98.84% 99.24% 85.67% 100.00%
PBT 1,213 -276 330 1,452 2,711 2,988 1,356 -1.84% YoY % 539.49% -183.64% -77.27% -46.44% -9.27% 120.35% - Horiz. % 89.45% -20.35% 24.34% 107.08% 199.93% 220.35% 100.00%
Tax -1,138 -1,026 -2,613 -656 -598 -790 -541 13.18% YoY % -10.92% 60.73% -298.32% -9.70% 24.30% -46.03% - Horiz. % 210.35% 189.65% 482.99% 121.26% 110.54% 146.03% 100.00%
NP 75 -1,302 -2,283 796 2,113 2,198 815 -32.78% YoY % 105.76% 42.97% -386.81% -62.33% -3.87% 169.69% - Horiz. % 9.20% -159.75% -280.12% 97.67% 259.26% 269.69% 100.00%
NP to SH -237 -1,663 -2,463 858 1,574 1,742 503 - YoY % 85.75% 32.48% -387.06% -45.49% -9.64% 246.32% - Horiz. % -47.12% -330.62% -489.66% 170.58% 312.92% 346.32% 100.00%
Tax Rate 93.82 % - % 791.82 % 45.18 % 22.06 % 26.44 % 39.90 % 15.30% YoY % 0.00% 0.00% 1,652.59% 104.81% -16.57% -33.73% - Horiz. % 235.14% 0.00% 1,984.51% 113.23% 55.29% 66.27% 100.00%
Total Cost 6,652 10,666 12,094 14,151 12,895 10,758 14,308 -11.97% YoY % -37.63% -11.81% -14.54% 9.74% 19.86% -24.81% - Horiz. % 46.49% 74.55% 84.53% 98.90% 90.12% 75.19% 100.00%
Net Worth 226,483 218,095 215,578 213,062 207,060 204,843 166,829 5.22% YoY % 3.85% 1.17% 1.18% 2.90% 1.08% 22.79% - Horiz. % 135.76% 130.73% 129.22% 127.71% 124.12% 122.79% 100.00%
Dividend 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 226,483 218,095 215,578 213,062 207,060 204,843 166,829 5.22% YoY % 3.85% 1.17% 1.18% 2.90% 1.08% 22.79% - Horiz. % 135.76% 130.73% 129.22% 127.71% 124.12% 122.79% 100.00%
NOSH 83,882 83,882 83,882 83,882 84,171 83,609 83,414 0.09% YoY % 0.00% 0.00% 0.00% -0.34% 0.67% 0.23% - Horiz. % 100.56% 100.56% 100.56% 100.56% 100.91% 100.23% 100.00%
Ratio Analysis 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 1.11 % -13.90 % -23.27 % 5.33 % 14.08 % 16.97 % 5.39 % -23.14% YoY % 107.99% 40.27% -536.59% -62.14% -17.03% 214.84% - Horiz. % 20.59% -257.88% -431.73% 98.89% 261.22% 314.84% 100.00%
ROE -0.10 % -0.76 % -1.14 % 0.40 % 0.76 % 0.85 % 0.30 % - YoY % 86.84% 33.33% -385.00% -47.37% -10.59% 183.33% - Horiz. % -33.33% -253.33% -380.00% 133.33% 253.33% 283.33% 100.00%
Per Share 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 8.02 11.16 11.70 17.82 17.83 15.50 18.13 -12.70% YoY % -28.14% -4.62% -34.34% -0.06% 15.03% -14.51% - Horiz. % 44.24% 61.56% 64.53% 98.29% 98.35% 85.49% 100.00%
EPS -0.28 -1.98 -2.93 1.02 1.87 2.08 0.60 - YoY % 85.86% 32.42% -387.25% -45.45% -10.10% 246.67% - Horiz. % -46.67% -330.00% -488.33% 170.00% 311.67% 346.67% 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 2.7000 2.6000 2.5700 2.5400 2.4600 2.4500 2.0000 5.12% YoY % 3.85% 1.17% 1.18% 3.25% 0.41% 22.50% - Horiz. % 135.00% 130.00% 128.50% 127.00% 123.00% 122.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 85,162 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 7.90 11.00 11.52 17.55 17.62 15.21 17.76 -12.62% YoY % -28.18% -4.51% -34.36% -0.40% 15.84% -14.36% - Horiz. % 44.48% 61.94% 64.86% 98.82% 99.21% 85.64% 100.00%
EPS -0.28 -1.95 -2.89 1.01 1.85 2.05 0.59 - YoY % 85.64% 32.53% -386.14% -45.41% -9.76% 247.46% - Horiz. % -47.46% -330.51% -489.83% 171.19% 313.56% 347.46% 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 2.6594 2.5609 2.5314 2.5018 2.4314 2.4053 1.9590 5.22% YoY % 3.85% 1.17% 1.18% 2.90% 1.09% 22.78% - Horiz. % 135.75% 130.72% 129.22% 127.71% 124.11% 122.78% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.2900 1.1900 1.3300 1.2800 1.0200 1.0500 1.3300 -
P/RPS 16.09 10.66 11.37 7.18 5.72 6.78 7.34 13.96% YoY % 50.94% -6.24% 58.36% 25.52% -15.63% -7.63% - Horiz. % 219.21% 145.23% 154.90% 97.82% 77.93% 92.37% 100.00%
P/EPS -456.58 -60.02 -45.30 125.14 54.55 50.40 220.56 - YoY % -660.71% -32.49% -136.20% 129.40% 8.23% -77.15% - Horiz. % -207.01% -27.21% -20.54% 56.74% 24.73% 22.85% 100.00%
EY -0.22 -1.67 -2.21 0.80 1.83 1.98 0.45 - YoY % 86.83% 24.43% -376.25% -56.28% -7.58% 340.00% - Horiz. % -48.89% -371.11% -491.11% 177.78% 406.67% 440.00% 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 0.48 0.46 0.52 0.50 0.41 0.43 0.67 -5.40% YoY % 4.35% -11.54% 4.00% 21.95% -4.65% -35.82% - Horiz. % 71.64% 68.66% 77.61% 74.63% 61.19% 64.18% 100.00%
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 28/08/19 29/08/18 23/08/17 24/08/16 26/08/15 27/08/14 -
Price 1.2500 1.2400 1.2900 1.2800 1.0900 0.9500 1.3900 -
P/RPS 15.59 11.11 11.03 7.18 6.11 6.13 7.67 12.54% YoY % 40.32% 0.73% 53.62% 17.51% -0.33% -20.08% - Horiz. % 203.26% 144.85% 143.81% 93.61% 79.66% 79.92% 100.00%
P/EPS -442.42 -62.55 -43.93 125.14 58.29 45.60 230.51 - YoY % -607.31% -42.39% -135.10% 114.69% 27.83% -80.22% - Horiz. % -191.93% -27.14% -19.06% 54.29% 25.29% 19.78% 100.00%
EY -0.23 -1.60 -2.28 0.80 1.72 2.19 0.43 - YoY % 85.62% 29.82% -385.00% -53.49% -21.46% 409.30% - Horiz. % -53.49% -372.09% -530.23% 186.05% 400.00% 509.30% 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 0.46 0.48 0.50 0.50 0.44 0.39 0.70 -6.75% YoY % -4.17% -4.00% 0.00% 13.64% 12.82% -44.29% - Horiz. % 65.71% 68.57% 71.43% 71.43% 62.86% 55.71% 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 2020.pdf 
