[FPI] YoY Quarter Result on 30-Sep-2015 [#3]

Announcement Date
06-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 205.37%
YoY- 127.03%
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 192,033 153,297 107,257 91,696 74,927 173,288 227,380 -2.77%
PBT 19,731 16,669 7,378 11,605 5,603 10,838 15,042 4.62%
Tax -3,117 -2,283 115 -2,356 -2,178 -1,099 -2,742 2.15%
NP 16,614 14,386 7,493 9,249 3,425 9,739 12,300 5.13%
-
NP to SH 16,656 14,575 7,348 9,045 3,984 8,642 11,267 6.72%
-
Tax Rate 15.80% 13.70% -1.56% 20.30% 38.87% 10.14% 18.23% -
Total Cost 175,419 138,911 99,764 82,447 71,502 163,549 215,080 -3.33%
-
Net Worth 286,935 267,146 247,358 257,252 244,020 244,445 232,688 3.55%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 286,935 267,146 247,358 257,252 244,020 244,445 232,688 3.55%
NOSH 247,358 247,358 247,358 247,358 248,999 246,914 244,934 0.16%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 8.65% 9.38% 6.99% 10.09% 4.57% 5.62% 5.41% -
ROE 5.80% 5.46% 2.97% 3.52% 1.63% 3.54% 4.84% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 77.63 61.97 43.36 37.07 30.09 70.18 92.83 -2.93%
EPS 6.70 5.90 3.00 3.70 1.60 3.50 4.60 6.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.08 1.00 1.04 0.98 0.99 0.95 3.38%
Adjusted Per Share Value based on latest NOSH - 247,358
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 74.40 59.39 41.56 35.53 29.03 67.14 88.10 -2.77%
EPS 6.45 5.65 2.85 3.50 1.54 3.35 4.37 6.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1117 1.035 0.9584 0.9967 0.9454 0.9471 0.9015 3.55%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.54 1.28 0.83 0.675 0.98 0.665 0.65 -
P/RPS 1.98 2.07 1.91 1.82 3.26 0.95 0.70 18.91%
P/EPS 22.87 21.72 27.94 18.46 61.25 19.00 14.13 8.35%
EY 4.37 4.60 3.58 5.42 1.63 5.26 7.08 -7.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.19 0.83 0.65 1.00 0.67 0.68 11.82%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 15/11/18 16/11/17 10/11/16 06/11/15 10/11/14 15/11/13 09/11/12 -
Price 1.61 1.59 0.80 0.745 0.86 0.76 0.73 -
P/RPS 2.07 2.57 1.84 2.01 2.86 1.08 0.79 17.40%
P/EPS 23.91 26.98 26.93 20.37 53.75 21.71 15.87 7.06%
EY 4.18 3.71 3.71 4.91 1.86 4.61 6.30 -6.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.47 0.80 0.72 0.88 0.77 0.77 10.34%

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

Post a Comment