[FPI] YoY Annual (Unaudited) Result on 31-Mar-2007 [#4]

	31/12/09	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Annual (Unaudited) Result
Revenue	397,675	544,129	544,567	571,654	457,497	337,365	312,760	4.26%
YoY %	-26.92%	-0.08%	-4.74%	24.95%	35.61%	7.87%	-	-
Horiz. %	127.15%	173.98%	174.12%	182.78%	146.28%	107.87%	100.00%	-
PBT	43,865	19,111	14,432	520	6,151	3,199	8,284	33.58%
YoY %	129.53%	32.42%	2,675.38%	-91.55%	92.28%	-61.38%	-	-
Horiz. %	529.51%	230.70%	174.22%	6.28%	74.25%	38.62%	100.00%	-
Tax	-7,246	-914	-725	32	-689	-393	-1,161	37.45%
YoY %	-692.78%	-26.07%	-2,365.62%	104.64%	-75.32%	66.15%	-	-
Horiz. %	624.12%	78.73%	62.45%	-2.76%	59.35%	33.85%	100.00%	-
NP	36,619	18,197	13,707	552	5,462	2,806	7,123	32.90%
YoY %	101.24%	32.76%	2,383.15%	-89.89%	94.65%	-60.61%	-	-
Horiz. %	514.10%	255.47%	192.43%	7.75%	76.68%	39.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,719	13,125	11,274	21	5,005	2,806	7,123	29.62%
YoY %	141.67%	16.42%	53,585.71%	-99.58%	78.37%	-60.61%	-	-
Horiz. %	445.30%	184.26%	158.28%	0.29%	70.27%	39.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.52%	4.78%	5.02%	-6.15%	11.20%	12.29%	14.01%	-
YoY %	245.61%	-4.78%	181.63%	-154.91%	-8.87%	-12.28%	-	-
Horiz. %	117.92%	34.12%	35.83%	-43.90%	79.94%	87.72%	100.00%	-
Total Cost	361,056	525,932	530,860	571,102	452,035	334,559	305,637	2.93%
YoY %	-31.35%	-0.93%	-7.05%	26.34%	35.11%	9.46%	-	-
Horiz. %	118.13%	172.08%	173.69%	186.86%	147.90%	109.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	203,733	155,016	90,328	149,100	178,084	174,759	177,929	2.38%
YoY %	31.43%	71.61%	-39.42%	-16.28%	1.90%	-1.78%	-	-
Horiz. %	114.50%	87.12%	50.77%	83.80%	100.09%	98.22%	100.00%	-

	31/12/09	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	7,025	10,272	4,105	2,100	6,154	4,102	8,199	-2.64%
YoY %	-31.61%	150.23%	95.48%	-65.88%	50.02%	-49.97%	-	-
Horiz. %	85.68%	125.28%	50.07%	25.61%	75.06%	50.03%	100.00%	-
Div Payout %	22.15%	78.26%	36.42%	10,000.00%	122.98%	146.20%	115.11%	-
YoY %	-71.70%	114.88%	-99.64%	8,031.40%	-15.88%	27.01%	-	-
Horiz. %	19.24%	67.99%	31.64%	8,687.34%	106.84%	127.01%	100.00%	-

	31/12/09	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	203,733	155,016	90,328	149,100	178,084	174,759	177,929	2.38%
YoY %	31.43%	71.61%	-39.42%	-16.28%	1.90%	-1.78%	-	-
Horiz. %	114.50%	87.12%	50.77%	83.80%	100.09%	98.22%	100.00%	-
NOSH	234,176	186,766	82,117	70,000	82,066	82,046	81,995	19.99%
YoY %	25.38%	127.44%	17.31%	-14.70%	0.02%	0.06%	-	-
Horiz. %	285.60%	227.78%	100.15%	85.37%	100.09%	100.06%	100.00%	-

	31/12/09	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	9.21%	3.34%	2.52%	0.10%	1.19%	0.83%	2.28%	-
YoY %	175.75%	32.54%	2,420.00%	-91.60%	43.37%	-63.60%	-	-
Horiz. %	403.95%	146.49%	110.53%	4.39%	52.19%	36.40%	100.00%	-
ROE	15.57%	8.47%	12.48%	0.01%	2.81%	1.61%	4.00%	-
YoY %	83.83%	-32.13%	124,700.00%	-99.64%	74.53%	-59.75%	-	-
Horiz. %	389.25%	211.75%	312.00%	0.25%	70.25%	40.25%	100.00%	-

	31/12/09	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	169.82	291.34	663.16	816.65	557.47	411.19	381.44	-13.11%
YoY %	-41.71%	-56.07%	-18.80%	46.49%	35.57%	7.80%	-	-
Horiz. %	44.52%	76.38%	173.86%	214.10%	146.15%	107.80%	100.00%	-
EPS	13.60	7.03	6.87	0.03	6.10	3.42	8.69	8.09%
YoY %	93.46%	2.33%	22,800.00%	-99.51%	78.36%	-60.64%	-	-
Horiz. %	156.50%	80.90%	79.06%	0.35%	70.20%	39.36%	100.00%	-
DPS	3.00	5.50	5.00	3.00	7.50	5.00	10.00	-18.87%
YoY %	-45.45%	10.00%	66.67%	-60.00%	50.00%	-50.00%	-	-
Horiz. %	30.00%	55.00%	50.00%	30.00%	75.00%	50.00%	100.00%	-
NAPS	0.87	0.83	1.10	2.13	2.17	2.13	2.17	-14.68%
YoY %	4.82%	-24.55%	-48.36%	-1.84%	1.88%	-1.84%	-	-
Horiz. %	40.09%	38.25%	50.69%	98.16%	100.00%	98.16%	100.00%	-

	31/12/09	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 82,051
RPS	154.07	210.80	210.97	221.47	177.24	130.70	121.17	4.26%
YoY %	-26.91%	-0.08%	-4.74%	24.95%	35.61%	7.86%	-	-
Horiz. %	127.15%	173.97%	174.11%	182.78%	146.27%	107.86%	100.00%	-
EPS	12.29	5.08	4.37	0.01	1.94	1.09	2.76	29.62%
YoY %	141.93%	16.25%	43,600.00%	-99.48%	77.98%	-60.51%	-	-
Horiz. %	445.29%	184.06%	158.33%	0.36%	70.29%	39.49%	100.00%	-
DPS	2.72	3.98	1.59	0.81	2.38	1.59	3.18	-2.67%
YoY %	-31.66%	150.31%	96.30%	-65.97%	49.69%	-50.00%	-	-
Horiz. %	85.53%	125.16%	50.00%	25.47%	74.84%	50.00%	100.00%	-
NAPS	0.7893	0.6006	0.3499	0.5776	0.6899	0.677	0.6893	2.38%
YoY %	31.42%	71.65%	-39.42%	-16.28%	1.91%	-1.78%	-	-
Horiz. %	114.51%	87.13%	50.76%	83.80%	100.09%	98.22%	100.00%	-

	31/12/09	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	0.69	0.50	0.96	0.98	1.00	1.28	1.18	-
P/RPS	0.41	0.17	0.14	0.12	0.18	0.31	0.31	4.97%
YoY %	141.18%	21.43%	16.67%	-33.33%	-41.94%	0.00%	-	-
Horiz. %	132.26%	54.84%	45.16%	38.71%	58.06%	100.00%	100.00%	-
P/EPS	5.09	7.11	6.99	3,266.67	16.40	37.43	13.58	-15.67%
YoY %	-28.41%	1.72%	-99.79%	19,818.72%	-56.18%	175.63%	-	-
Horiz. %	37.48%	52.36%	51.47%	24,055.01%	120.77%	275.63%	100.00%	-
EY	19.63	14.05	14.30	0.03	6.10	2.67	7.36	18.58%
YoY %	39.72%	-1.75%	47,566.67%	-99.51%	128.46%	-63.72%	-	-
Horiz. %	266.71%	190.90%	194.29%	0.41%	82.88%	36.28%	100.00%	-
DY	4.35	11.00	5.21	3.06	7.50	3.91	8.47	-10.93%
YoY %	-60.45%	111.13%	70.26%	-59.20%	91.82%	-53.84%	-	-
Horiz. %	51.36%	129.87%	61.51%	36.13%	88.55%	46.16%	100.00%	-
P/NAPS	0.79	0.60	0.87	0.46	0.46	0.60	0.54	6.83%
YoY %	31.67%	-31.03%	89.13%	0.00%	-23.33%	11.11%	-	-
Horiz. %	146.30%	111.11%	161.11%	85.19%	85.19%	111.11%	100.00%	-

	31/12/09	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	19/05/10	20/05/09	20/05/08	29/05/07	25/05/06	31/05/05	19/05/04	-
Price	1.03	0.56	1.00	1.00	1.04	1.18	1.10	-
P/RPS	0.61	0.19	0.15	0.12	0.19	0.29	0.29	13.78%
YoY %	221.05%	26.67%	25.00%	-36.84%	-34.48%	0.00%	-	-
Horiz. %	210.34%	65.52%	51.72%	41.38%	65.52%	100.00%	100.00%	-
P/EPS	7.60	7.97	7.28	3,333.33	17.05	34.50	12.66	-8.48%
YoY %	-4.64%	9.48%	-99.78%	19,450.32%	-50.58%	172.51%	-	-
Horiz. %	60.03%	62.95%	57.50%	26,329.62%	134.68%	272.51%	100.00%	-
EY	13.15	12.55	13.73	0.03	5.86	2.90	7.90	9.25%
YoY %	4.78%	-8.59%	45,666.67%	-99.49%	102.07%	-63.29%	-	-
Horiz. %	166.46%	158.86%	173.80%	0.38%	74.18%	36.71%	100.00%	-
DY	2.91	9.82	5.00	3.00	7.21	4.24	9.09	-17.95%
YoY %	-70.37%	96.40%	66.67%	-58.39%	70.05%	-53.36%	-	-
Horiz. %	32.01%	108.03%	55.01%	33.00%	79.32%	46.64%	100.00%	-
P/NAPS	1.18	0.67	0.91	0.47	0.48	0.55	0.51	15.68%
YoY %	76.12%	-26.37%	93.62%	-2.08%	-12.73%	7.84%	-	-
Horiz. %	231.37%	131.37%	178.43%	92.16%	94.12%	107.84%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos