[FPI] YoY TTM Result on 30-Jun-2006 [#1]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	506,418	579,673	557,821	507,917	333,097	338,371	283,072	10.17%
YoY %	-12.64%	3.92%	9.83%	52.48%	-1.56%	19.54%	-	-
Horiz. %	178.90%	204.78%	197.06%	179.43%	117.67%	119.54%	100.00%	-
PBT	21,236	24,714	-461	7,072	-1,839	13,248	-533	-
YoY %	-14.07%	5,460.95%	-106.52%	484.56%	-113.88%	2,585.55%	-	-
Horiz. %	-3,984.24%	-4,636.77%	86.49%	-1,326.83%	345.03%	-2,485.55%	100.00%	-
Tax	-2,106	-2,338	555	-1,121	323	-1,899	1,153	-
YoY %	9.92%	-521.26%	149.51%	-447.06%	117.01%	-264.70%	-	-
Horiz. %	-182.65%	-202.78%	48.14%	-97.22%	28.01%	-164.70%	100.00%	-
NP	19,130	22,376	94	5,951	-1,516	11,349	620	77.00%
YoY %	-14.51%	23,704.26%	-98.42%	492.55%	-113.36%	1,730.48%	-	-
Horiz. %	3,085.48%	3,609.03%	15.16%	959.84%	-244.52%	1,830.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,726	18,298	-1,216	6,291	-1,516	11,349	620	69.46%
YoY %	-19.52%	1,604.77%	-119.33%	514.97%	-113.36%	1,730.48%	-	-
Horiz. %	2,375.16%	2,951.29%	-196.13%	1,014.68%	-244.52%	1,830.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.92%	9.46%	-	15.85%	-	14.33%	-	-
YoY %	4.86%	0.00%	-	0.00%	-	0.00%	-	-
Horiz. %	69.23%	66.02%	-	110.61%	-	100.00%	-	-
Total Cost	487,288	557,297	557,727	501,966	334,613	327,022	282,452	9.50%
YoY %	-12.56%	-0.08%	11.11%	50.01%	2.32%	15.78%	-	-
Horiz. %	172.52%	197.31%	197.46%	177.72%	118.47%	115.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	186,648	188,781	174,158	182,784	149,100	182,014	169,553	1.61%
YoY %	-1.13%	8.40%	-4.72%	22.59%	-18.08%	7.35%	-	-
Horiz. %	110.08%	111.34%	102.72%	107.80%	87.94%	107.35%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	12,649	8,228	2,461	6,163	4,104	8,180	4,078	20.74%
YoY %	53.73%	234.34%	-60.07%	50.17%	-49.83%	100.59%	-	-
Horiz. %	310.18%	201.77%	60.35%	151.13%	100.64%	200.59%	100.00%	-
Div Payout %	85.90%	44.97%	0.00%	97.97%	0.00%	72.08%	657.89%	-
YoY %	91.02%	0.00%	0.00%	0.00%	0.00%	-89.04%	-	-
Horiz. %	13.06%	6.84%	0.00%	14.89%	0.00%	10.96%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	186,648	188,781	174,158	182,784	149,100	182,014	169,553	1.61%
YoY %	-1.13%	8.40%	-4.72%	22.59%	-18.08%	7.35%	-	-
Horiz. %	110.08%	111.34%	102.72%	107.80%	87.94%	107.35%	100.00%	-
NOSH	230,430	82,078	81,764	82,335	70,000	81,988	79,230	19.45%
YoY %	180.75%	0.38%	-0.69%	17.62%	-14.62%	3.48%	-	-
Horiz. %	290.84%	103.59%	103.20%	103.92%	88.35%	103.48%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	3.78%	3.86%	0.02%	1.17%	-0.46%	3.35%	0.22%	-
YoY %	-2.07%	19,200.00%	-98.29%	354.35%	-113.73%	1,422.73%	-	-
Horiz. %	1,718.18%	1,754.55%	9.09%	531.82%	-209.09%	1,522.73%	100.00%	-
ROE	7.89%	9.69%	-0.70%	3.44%	-1.02%	6.24%	0.37%	-
YoY %	-18.58%	1,484.29%	-120.35%	437.25%	-116.35%	1,586.49%	-	-
Horiz. %	2,132.43%	2,618.92%	-189.19%	929.73%	-275.68%	1,686.49%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	219.77	706.24	682.23	616.89	475.85	412.70	357.28	-7.77%
YoY %	-68.88%	3.52%	10.59%	29.64%	15.30%	15.51%	-	-
Horiz. %	61.51%	197.67%	190.95%	172.66%	133.19%	115.51%	100.00%	-
EPS	6.39	22.29	-1.49	7.64	-2.17	13.84	0.78	41.93%
YoY %	-71.33%	1,595.97%	-119.50%	452.07%	-115.68%	1,674.36%	-	-
Horiz. %	819.23%	2,857.69%	-191.03%	979.49%	-278.21%	1,774.36%	100.00%	-
DPS	5.49	10.00	3.00	7.50	5.86	10.00	5.15	1.07%
YoY %	-45.10%	233.33%	-60.00%	27.99%	-41.40%	94.17%	-	-
Horiz. %	106.60%	194.17%	58.25%	145.63%	113.79%	194.17%	100.00%	-
NAPS	0.81	2.30	2.13	2.22	2.13	2.22	2.14	-14.93%
YoY %	-64.78%	7.98%	-4.05%	4.23%	-4.05%	3.74%	-	-
Horiz. %	37.85%	107.48%	99.53%	103.74%	99.53%	103.74%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 82,335
RPS	196.21	224.59	216.12	196.79	129.05	131.10	109.67	10.17%
YoY %	-12.64%	3.92%	9.82%	52.49%	-1.56%	19.54%	-	-
Horiz. %	178.91%	204.79%	197.06%	179.44%	117.67%	119.54%	100.00%	-
EPS	5.71	7.09	-0.47	2.44	-0.59	4.40	0.24	69.50%
YoY %	-19.46%	1,608.51%	-119.26%	513.56%	-113.41%	1,733.33%	-	-
Horiz. %	2,379.17%	2,954.17%	-195.83%	1,016.67%	-245.83%	1,833.33%	100.00%	-
DPS	4.90	3.19	0.95	2.39	1.59	3.17	1.58	20.73%
YoY %	53.61%	235.79%	-60.25%	50.31%	-49.84%	100.63%	-	-
Horiz. %	310.13%	201.90%	60.13%	151.27%	100.63%	200.63%	100.00%	-
NAPS	0.7231	0.7314	0.6748	0.7082	0.5777	0.7052	0.6569	1.61%
YoY %	-1.13%	8.39%	-4.72%	22.59%	-18.08%	7.35%	-	-
Horiz. %	110.08%	111.34%	102.72%	107.81%	87.94%	107.35%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.56	0.41	0.93	1.01	1.15	1.19	1.37	-
P/RPS	0.25	0.06	0.14	0.16	0.24	0.29	0.38	-6.73%
YoY %	316.67%	-57.14%	-12.50%	-33.33%	-17.24%	-23.68%	-	-
Horiz. %	65.79%	15.79%	36.84%	42.11%	63.16%	76.32%	100.00%	-
P/EPS	8.76	1.84	-62.53	13.22	-53.10	8.60	175.07	-39.26%
YoY %	376.09%	102.94%	-573.00%	124.90%	-717.44%	-95.09%	-	-
Horiz. %	5.00%	1.05%	-35.72%	7.55%	-30.33%	4.91%	100.00%	-
EY	11.41	54.37	-1.60	7.57	-1.88	11.63	0.57	64.70%
YoY %	-79.01%	3,498.12%	-121.14%	502.66%	-116.17%	1,940.35%	-	-
Horiz. %	2,001.75%	9,538.60%	-280.70%	1,328.07%	-329.82%	2,040.35%	100.00%	-
DY	9.80	24.39	3.23	7.43	5.10	8.40	3.76	17.29%
YoY %	-59.82%	655.11%	-56.53%	45.69%	-39.29%	123.40%	-	-
Horiz. %	260.64%	648.67%	85.90%	197.61%	135.64%	223.40%	100.00%	-
P/NAPS	0.69	0.18	0.44	0.45	0.54	0.54	0.64	1.26%
YoY %	283.33%	-59.09%	-2.22%	-16.67%	0.00%	-15.62%	-	-
Horiz. %	107.81%	28.12%	68.75%	70.31%	84.38%	84.38%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	31/07/09	30/07/08	31/07/07	28/07/06	16/08/05	20/08/04	21/08/03	-
Price	0.61	1.15	0.94	1.05	1.16	1.39	1.42	-
P/RPS	0.28	0.16	0.14	0.17	0.24	0.34	0.40	-5.76%
YoY %	75.00%	14.29%	-17.65%	-29.17%	-29.41%	-15.00%	-	-
Horiz. %	70.00%	40.00%	35.00%	42.50%	60.00%	85.00%	100.00%	-
P/EPS	9.55	5.16	-63.21	13.74	-53.56	10.04	181.46	-38.75%
YoY %	85.08%	108.16%	-560.04%	125.65%	-633.47%	-94.47%	-	-
Horiz. %	5.26%	2.84%	-34.83%	7.57%	-29.52%	5.53%	100.00%	-
EY	10.48	19.39	-1.58	7.28	-1.87	9.96	0.55	63.35%
YoY %	-45.95%	1,327.22%	-121.70%	489.30%	-118.78%	1,710.91%	-	-
Horiz. %	1,905.45%	3,525.45%	-287.27%	1,323.64%	-340.00%	1,810.91%	100.00%	-
DY	9.00	8.70	3.19	7.14	5.05	7.19	3.63	16.32%
YoY %	3.45%	172.73%	-55.32%	41.39%	-29.76%	98.07%	-	-
Horiz. %	247.93%	239.67%	87.88%	196.69%	139.12%	198.07%	100.00%	-
P/NAPS	0.75	0.50	0.44	0.47	0.54	0.63	0.66	2.15%
YoY %	50.00%	13.64%	-6.38%	-12.96%	-14.29%	-4.55%	-	-
Horiz. %	113.64%	75.76%	66.67%	71.21%	81.82%	95.45%	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