[FPI] YoY TTM Result on 30-Jun-2005 [#1]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	579,673	557,821	507,917	333,097	338,371	283,072	302,924	11.41%
YoY %	3.92%	9.83%	52.48%	-1.56%	19.54%	-6.55%	-	-
Horiz. %	191.36%	184.15%	167.67%	109.96%	111.70%	93.45%	100.00%	-
PBT	24,714	-461	7,072	-1,839	13,248	-533	10,639	15.06%
YoY %	5,460.95%	-106.52%	484.56%	-113.88%	2,585.55%	-105.01%	-	-
Horiz. %	232.30%	-4.33%	66.47%	-17.29%	124.52%	-5.01%	100.00%	-
Tax	-2,338	555	-1,121	323	-1,899	1,153	-5,052	-12.04%
YoY %	-521.26%	149.51%	-447.06%	117.01%	-264.70%	122.82%	-	-
Horiz. %	46.28%	-10.99%	22.19%	-6.39%	37.59%	-22.82%	100.00%	-
NP	22,376	94	5,951	-1,516	11,349	620	5,587	25.99%
YoY %	23,704.26%	-98.42%	492.55%	-113.36%	1,730.48%	-88.90%	-	-
Horiz. %	400.50%	1.68%	106.52%	-27.13%	203.13%	11.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,298	-1,216	6,291	-1,516	11,349	620	5,587	21.84%
YoY %	1,604.77%	-119.33%	514.97%	-113.36%	1,730.48%	-88.90%	-	-
Horiz. %	327.51%	-21.76%	112.60%	-27.13%	203.13%	11.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.46%	-	15.85%	-	14.33%	-	47.49%	-
YoY %	0.00%	-	0.00%	-	0.00%	-	-	-
Horiz. %	19.92%	-	33.38%	-	30.17%	-	100.00%	-
Total Cost	557,297	557,727	501,966	334,613	327,022	282,452	297,337	11.02%
YoY %	-0.08%	11.11%	50.01%	2.32%	15.78%	-5.01%	-	-
Horiz. %	187.43%	187.57%	168.82%	112.54%	109.98%	94.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	188,781	174,158	182,784	149,100	182,014	169,553	177,939	0.98%
YoY %	8.40%	-4.72%	22.59%	-18.08%	7.35%	-4.71%	-	-
Horiz. %	106.09%	97.88%	102.72%	83.79%	102.29%	95.29%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	8,228	2,461	6,163	4,104	8,180	4,078	4,098	12.30%
YoY %	234.34%	-60.07%	50.17%	-49.83%	100.59%	-0.49%	-	-
Horiz. %	200.78%	60.05%	150.39%	100.15%	199.61%	99.51%	100.00%	-
Div Payout %	44.97%	0.00%	97.97%	0.00%	72.08%	657.89%	73.35%	-
YoY %	0.00%	0.00%	0.00%	0.00%	-89.04%	796.92%	-	-
Horiz. %	61.31%	0.00%	133.57%	0.00%	98.27%	896.92%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	188,781	174,158	182,784	149,100	182,014	169,553	177,939	0.98%
YoY %	8.40%	-4.72%	22.59%	-18.08%	7.35%	-4.71%	-	-
Horiz. %	106.09%	97.88%	102.72%	83.79%	102.29%	95.29%	100.00%	-
NOSH	82,078	81,764	82,335	70,000	81,988	79,230	81,999	0.01%
YoY %	0.38%	-0.69%	17.62%	-14.62%	3.48%	-3.38%	-	-
Horiz. %	100.10%	99.71%	100.41%	85.37%	99.99%	96.62%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	3.86%	0.02%	1.17%	-0.46%	3.35%	0.22%	1.84%	-
YoY %	19,200.00%	-98.29%	354.35%	-113.73%	1,422.73%	-88.04%	-	-
Horiz. %	209.78%	1.09%	63.59%	-25.00%	182.07%	11.96%	100.00%	-
ROE	9.69%	-0.70%	3.44%	-1.02%	6.24%	0.37%	3.14%	-
YoY %	1,484.29%	-120.35%	437.25%	-116.35%	1,586.49%	-88.22%	-	-
Horiz. %	308.60%	-22.29%	109.55%	-32.48%	198.73%	11.78%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	706.24	682.23	616.89	475.85	412.70	357.28	369.42	11.39%
YoY %	3.52%	10.59%	29.64%	15.30%	15.51%	-3.29%	-	-
Horiz. %	191.18%	184.68%	166.99%	128.81%	111.72%	96.71%	100.00%	-
EPS	22.29	-1.49	7.64	-2.17	13.84	0.78	6.81	21.82%
YoY %	1,595.97%	-119.50%	452.07%	-115.68%	1,674.36%	-88.55%	-	-
Horiz. %	327.31%	-21.88%	112.19%	-31.86%	203.23%	11.45%	100.00%	-
DPS	10.00	3.00	7.50	5.86	10.00	5.15	5.00	12.23%
YoY %	233.33%	-60.00%	27.99%	-41.40%	94.17%	3.00%	-	-
Horiz. %	200.00%	60.00%	150.00%	117.20%	200.00%	103.00%	100.00%	-
NAPS	2.30	2.13	2.22	2.13	2.22	2.14	2.17	0.97%
YoY %	7.98%	-4.05%	4.23%	-4.05%	3.74%	-1.38%	-	-
Horiz. %	105.99%	98.16%	102.30%	98.16%	102.30%	98.62%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 70,000
RPS	224.59	216.12	196.79	129.05	131.10	109.67	117.36	11.41%
YoY %	3.92%	9.82%	52.49%	-1.56%	19.54%	-6.55%	-	-
Horiz. %	191.37%	184.15%	167.68%	109.96%	111.71%	93.45%	100.00%	-
EPS	7.09	-0.47	2.44	-0.59	4.40	0.24	2.16	21.88%
YoY %	1,608.51%	-119.26%	513.56%	-113.41%	1,733.33%	-88.89%	-	-
Horiz. %	328.24%	-21.76%	112.96%	-27.31%	203.70%	11.11%	100.00%	-
DPS	3.19	0.95	2.39	1.59	3.17	1.58	1.59	12.29%
YoY %	235.79%	-60.25%	50.31%	-49.84%	100.63%	-0.63%	-	-
Horiz. %	200.63%	59.75%	150.31%	100.00%	199.37%	99.37%	100.00%	-
NAPS	0.7314	0.6748	0.7082	0.5777	0.7052	0.6569	0.6894	0.98%
YoY %	8.39%	-4.72%	22.59%	-18.08%	7.35%	-4.71%	-	-
Horiz. %	106.09%	97.88%	102.73%	83.80%	102.29%	95.29%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	0.41	0.93	1.01	1.15	1.19	1.37	1.50	-
P/RPS	0.06	0.14	0.16	0.24	0.29	0.38	0.41	-27.38%
YoY %	-57.14%	-12.50%	-33.33%	-17.24%	-23.68%	-7.32%	-	-
Horiz. %	14.63%	34.15%	39.02%	58.54%	70.73%	92.68%	100.00%	-
P/EPS	1.84	-62.53	13.22	-53.10	8.60	175.07	22.02	-33.85%
YoY %	102.94%	-573.00%	124.90%	-717.44%	-95.09%	695.05%	-	-
Horiz. %	8.36%	-283.97%	60.04%	-241.14%	39.06%	795.05%	100.00%	-
EY	54.37	-1.60	7.57	-1.88	11.63	0.57	4.54	51.20%
YoY %	3,498.12%	-121.14%	502.66%	-116.17%	1,940.35%	-87.44%	-	-
Horiz. %	1,197.58%	-35.24%	166.74%	-41.41%	256.17%	12.56%	100.00%	-
DY	24.39	3.23	7.43	5.10	8.40	3.76	3.33	39.31%
YoY %	655.11%	-56.53%	45.69%	-39.29%	123.40%	12.91%	-	-
Horiz. %	732.43%	97.00%	223.12%	153.15%	252.25%	112.91%	100.00%	-
P/NAPS	0.18	0.44	0.45	0.54	0.54	0.64	0.69	-20.04%
YoY %	-59.09%	-2.22%	-16.67%	0.00%	-15.62%	-7.25%	-	-
Horiz. %	26.09%	63.77%	65.22%	78.26%	78.26%	92.75%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	30/07/08	31/07/07	28/07/06	16/08/05	20/08/04	21/08/03	29/08/02	-
Price	1.15	0.94	1.05	1.16	1.39	1.42	1.41	-
P/RPS	0.16	0.14	0.17	0.24	0.34	0.40	0.38	-13.41%
YoY %	14.29%	-17.65%	-29.17%	-29.41%	-15.00%	5.26%	-	-
Horiz. %	42.11%	36.84%	44.74%	63.16%	89.47%	105.26%	100.00%	-
P/EPS	5.16	-63.21	13.74	-53.56	10.04	181.46	20.69	-20.64%
YoY %	108.16%	-560.04%	125.65%	-633.47%	-94.47%	777.04%	-	-
Horiz. %	24.94%	-305.51%	66.41%	-258.87%	48.53%	877.04%	100.00%	-
EY	19.39	-1.58	7.28	-1.87	9.96	0.55	4.83	26.04%
YoY %	1,327.22%	-121.70%	489.30%	-118.78%	1,710.91%	-88.61%	-	-
Horiz. %	401.45%	-32.71%	150.72%	-38.72%	206.21%	11.39%	100.00%	-
DY	8.70	3.19	7.14	5.05	7.19	3.63	3.55	16.09%
YoY %	172.73%	-55.32%	41.39%	-29.76%	98.07%	2.25%	-	-
Horiz. %	245.07%	89.86%	201.13%	142.25%	202.54%	102.25%	100.00%	-
P/NAPS	0.50	0.44	0.47	0.54	0.63	0.66	0.65	-4.27%
YoY %	13.64%	-6.38%	-12.96%	-14.29%	-4.55%	1.54%	-	-
Horiz. %	76.92%	67.69%	72.31%	83.08%	96.92%	101.54%	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