[FPI] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Annualized Quarter Result
Revenue	439,008	356,060	290,476	227,008	440,790	509,792	713,388	-7.76%
YoY %	23.30%	22.58%	27.96%	-48.50%	-13.54%	-28.54%	-	-
Horiz. %	61.54%	49.91%	40.72%	31.82%	61.79%	71.46%	100.00%	-
PBT	34,334	42,692	9,860	-852	11,850	19,692	36,222	-0.88%
YoY %	-19.58%	332.98%	1,257.28%	-107.19%	-39.82%	-45.64%	-	-
Horiz. %	94.79%	117.86%	27.22%	-2.35%	32.71%	54.36%	100.00%	-
Tax	-6,876	-7,786	1,814	5,464	-1,658	58	-6,992	-0.27%
YoY %	11.69%	-529.22%	-66.80%	429.55%	-2,958.62%	100.83%	-	-
Horiz. %	98.34%	111.36%	-25.94%	-78.15%	23.71%	-0.83%	100.00%	-
NP	27,458	34,906	11,674	4,612	10,192	19,750	29,230	-1.03%
YoY %	-21.34%	199.01%	153.12%	-54.75%	-48.39%	-32.43%	-	-
Horiz. %	93.94%	119.42%	39.94%	15.78%	34.87%	67.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,436	34,712	7,656	2,576	8,106	18,428	26,644	0.48%
YoY %	-20.96%	353.40%	197.20%	-68.22%	-56.01%	-30.84%	-	-
Horiz. %	102.97%	130.28%	28.73%	9.67%	30.42%	69.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.03%	18.24%	-18.40%	-	13.99%	-0.29%	19.30%	-
YoY %	9.81%	199.13%	0.00%	-	4,924.14%	-101.50%	-	-
Horiz. %	103.78%	94.51%	-95.34%	-	72.49%	-1.50%	100.00%	-
Total Cost	411,550	321,154	278,802	222,396	430,598	490,042	684,158	-8.11%
YoY %	28.15%	15.19%	25.36%	-48.35%	-12.13%	-28.37%	-	-
Horiz. %	60.15%	46.94%	40.75%	32.51%	62.94%	71.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	269,620	252,305	237,463	252,448	240,646	236,575	224,500	3.09%
YoY %	6.86%	6.25%	-5.94%	4.90%	1.72%	5.38%	-	-
Horiz. %	120.10%	112.39%	105.77%	112.45%	107.19%	105.38%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	269,620	252,305	237,463	252,448	240,646	236,575	224,500	3.09%
YoY %	6.86%	6.25%	-5.94%	4.90%	1.72%	5.38%	-	-
Horiz. %	120.10%	112.39%	105.77%	112.45%	107.19%	105.38%	100.00%	-
NOSH	247,358	247,358	247,358	257,600	253,312	249,027	246,703	0.04%
YoY %	0.00%	0.00%	-3.98%	1.69%	1.72%	0.94%	-	-
Horiz. %	100.27%	100.27%	100.27%	104.42%	102.68%	100.94%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	6.25%	9.80%	4.02%	2.03%	2.31%	3.87%	4.10%	-
YoY %	-36.22%	143.78%	98.03%	-12.12%	-40.31%	-5.61%	-	-
Horiz. %	152.44%	239.02%	98.05%	49.51%	56.34%	94.39%	100.00%	-
ROE	10.18%	13.76%	3.22%	1.02%	3.37%	7.79%	11.87%	-
YoY %	-26.02%	327.33%	215.69%	-69.73%	-56.74%	-34.37%	-	-
Horiz. %	85.76%	115.92%	27.13%	8.59%	28.39%	65.63%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	177.48	143.95	117.43	88.12	174.01	204.71	289.17	-7.81%
YoY %	23.29%	22.58%	33.26%	-49.36%	-15.00%	-29.21%	-	-
Horiz. %	61.38%	49.78%	40.61%	30.47%	60.18%	70.79%	100.00%	-
EPS	11.20	14.00	3.00	1.00	3.20	7.40	10.80	0.60%
YoY %	-20.00%	366.67%	200.00%	-68.75%	-56.76%	-31.48%	-	-
Horiz. %	103.70%	129.63%	27.78%	9.26%	29.63%	68.52%	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	1.09	1.02	0.96	0.98	0.95	0.95	0.91	3.05%
YoY %	6.86%	6.25%	-2.04%	3.16%	0.00%	4.40%	-	-
Horiz. %	119.78%	112.09%	105.49%	107.69%	104.40%	104.40%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 246,833
RPS	170.09	137.95	112.54	87.95	170.78	197.51	276.39	-7.76%
YoY %	23.30%	22.58%	27.96%	-48.50%	-13.53%	-28.54%	-	-
Horiz. %	61.54%	49.91%	40.72%	31.82%	61.79%	71.46%	100.00%	-
EPS	10.63	13.45	2.97	1.00	3.14	7.14	10.32	0.49%
YoY %	-20.97%	352.86%	197.00%	-68.15%	-56.02%	-30.81%	-	-
Horiz. %	103.00%	130.33%	28.78%	9.69%	30.43%	69.19%	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	1.0446	0.9775	0.92	0.9781	0.9324	0.9166	0.8698	3.09%
YoY %	6.86%	6.25%	-5.94%	4.90%	1.72%	5.38%	-	-
Horiz. %	120.10%	112.38%	105.77%	112.45%	107.20%	105.38%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.33	0.915	0.775	0.69	1.00	0.70	0.64	-
P/RPS	0.75	0.64	0.66	0.78	0.57	0.34	0.22	22.66%
YoY %	17.19%	-3.03%	-15.38%	36.84%	67.65%	54.55%	-	-
Horiz. %	340.91%	290.91%	300.00%	354.55%	259.09%	154.55%	100.00%	-
P/EPS	11.99	6.52	25.04	69.00	31.25	9.46	5.93	12.44%
YoY %	83.90%	-73.96%	-63.71%	120.80%	230.34%	59.53%	-	-
Horiz. %	202.19%	109.95%	422.26%	1,163.58%	526.98%	159.53%	100.00%	-
EY	8.34	15.34	3.99	1.45	3.20	10.57	16.88	-11.08%
YoY %	-45.63%	284.46%	175.17%	-54.69%	-69.73%	-37.38%	-	-
Horiz. %	49.41%	90.88%	23.64%	8.59%	18.96%	62.62%	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	1.22	0.90	0.81	0.70	1.05	0.74	0.70	9.69%
YoY %	35.56%	11.11%	15.71%	-33.33%	41.89%	5.71%	-	-
Horiz. %	174.29%	128.57%	115.71%	100.00%	150.00%	105.71%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	16/08/18	17/08/17	12/08/16	28/08/15	28/08/14	16/08/13	15/08/12	-
Price	1.47	1.16	0.81	0.63	1.03	0.69	0.62	-
P/RPS	0.83	0.81	0.69	0.71	0.59	0.34	0.21	25.72%
YoY %	2.47%	17.39%	-2.82%	20.34%	73.53%	61.90%	-	-
Horiz. %	395.24%	385.71%	328.57%	338.10%	280.95%	161.90%	100.00%	-
P/EPS	13.25	8.27	26.17	63.00	32.19	9.32	5.74	14.95%
YoY %	60.22%	-68.40%	-58.46%	95.71%	245.39%	62.37%	-	-
Horiz. %	230.84%	144.08%	455.92%	1,097.56%	560.80%	162.37%	100.00%	-
EY	7.55	12.10	3.82	1.59	3.11	10.72	17.42	-13.00%
YoY %	-37.60%	216.75%	140.25%	-48.87%	-70.99%	-38.46%	-	-
Horiz. %	43.34%	69.46%	21.93%	9.13%	17.85%	61.54%	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	1.35	1.14	0.84	0.64	1.08	0.73	0.68	12.10%
YoY %	18.42%	35.71%	31.25%	-40.74%	47.95%	7.35%	-	-
Horiz. %	198.53%	167.65%	123.53%	94.12%	158.82%	107.35%	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