[FPI] YoY TTM Result on 30-Jun-2007 [#1]

	31/03/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	509,501	506,418	579,673	557,821	507,917	333,097	338,371	7.37%
YoY %	0.61%	-12.64%	3.92%	9.83%	52.48%	-1.56%	-	-
Horiz. %	150.57%	149.66%	171.31%	164.85%	150.11%	98.44%	100.00%	-
PBT	49,802	21,236	24,714	-461	7,072	-1,839	13,248	25.88%
YoY %	134.52%	-14.07%	5,460.95%	-106.52%	484.56%	-113.88%	-	-
Horiz. %	375.92%	160.30%	186.55%	-3.48%	53.38%	-13.88%	100.00%	-
Tax	-7,772	-2,106	-2,338	555	-1,121	323	-1,899	27.75%
YoY %	-269.04%	9.92%	-521.26%	149.51%	-447.06%	117.01%	-	-
Horiz. %	409.27%	110.90%	123.12%	-29.23%	59.03%	-17.01%	100.00%	-
NP	42,030	19,130	22,376	94	5,951	-1,516	11,349	25.55%
YoY %	119.71%	-14.51%	23,704.26%	-98.42%	492.55%	-113.36%	-	-
Horiz. %	370.34%	168.56%	197.16%	0.83%	52.44%	-13.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,110	14,726	18,298	-1,216	6,291	-1,516	11,349	22.28%
YoY %	145.21%	-19.52%	1,604.77%	-119.33%	514.97%	-113.36%	-	-
Horiz. %	318.18%	129.76%	161.23%	-10.71%	55.43%	-13.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.61%	9.92%	9.46%	-	15.85%	-	14.33%	-
YoY %	57.36%	4.86%	0.00%	-	0.00%	-	-	-
Horiz. %	108.93%	69.23%	66.02%	-	110.61%	-	100.00%	-
Total Cost	467,471	487,288	557,297	557,727	501,966	334,613	327,022	6.40%
YoY %	-4.07%	-12.56%	-0.08%	11.11%	50.01%	2.32%	-	-
Horiz. %	142.95%	149.01%	170.42%	170.55%	153.50%	102.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	207,712	186,648	188,781	174,158	182,784	149,100	182,014	2.32%
YoY %	11.29%	-1.13%	8.40%	-4.72%	22.59%	-18.08%	-	-
Horiz. %	114.12%	102.55%	103.72%	95.68%	100.42%	81.92%	100.00%	-

	31/03/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	23,609	12,649	8,228	2,461	6,163	4,104	8,180	20.22%
YoY %	86.65%	53.73%	234.34%	-60.07%	50.17%	-49.83%	-	-
Horiz. %	288.62%	154.63%	100.59%	30.09%	75.34%	50.17%	100.00%	-
Div Payout %	65.38%	85.90%	44.97%	0.00%	97.97%	0.00%	72.08%	-
YoY %	-23.89%	91.02%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	90.70%	119.17%	62.39%	0.00%	135.92%	0.00%	100.00%	-

	31/03/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	207,712	186,648	188,781	174,158	182,784	149,100	182,014	2.32%
YoY %	11.29%	-1.13%	8.40%	-4.72%	22.59%	-18.08%	-	-
Horiz. %	114.12%	102.55%	103.72%	95.68%	100.42%	81.92%	100.00%	-
NOSH	238,749	230,430	82,078	81,764	82,335	70,000	81,988	20.41%
YoY %	3.61%	180.75%	0.38%	-0.69%	17.62%	-14.62%	-	-
Horiz. %	291.20%	281.05%	100.11%	99.73%	100.42%	85.38%	100.00%	-

	31/03/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	8.25%	3.78%	3.86%	0.02%	1.17%	-0.46%	3.35%	-
YoY %	118.25%	-2.07%	19,200.00%	-98.29%	354.35%	-113.73%	-	-
Horiz. %	246.27%	112.84%	115.22%	0.60%	34.93%	-13.73%	100.00%	-
ROE	17.38%	7.89%	9.69%	-0.70%	3.44%	-1.02%	6.24%	-
YoY %	120.28%	-18.58%	1,484.29%	-120.35%	437.25%	-116.35%	-	-
Horiz. %	278.53%	126.44%	155.29%	-11.22%	55.13%	-16.35%	100.00%	-

	31/03/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	213.40	219.77	706.24	682.23	616.89	475.85	412.70	-10.83%
YoY %	-2.90%	-68.88%	3.52%	10.59%	29.64%	15.30%	-	-
Horiz. %	51.71%	53.25%	171.13%	165.31%	149.48%	115.30%	100.00%	-
EPS	15.12	6.39	22.29	-1.49	7.64	-2.17	13.84	1.54%
YoY %	136.62%	-71.33%	1,595.97%	-119.50%	452.07%	-115.68%	-	-
Horiz. %	109.25%	46.17%	161.05%	-10.77%	55.20%	-15.68%	100.00%	-
DPS	9.89	5.49	10.00	3.00	7.50	5.86	10.00	-0.19%
YoY %	80.15%	-45.10%	233.33%	-60.00%	27.99%	-41.40%	-	-
Horiz. %	98.90%	54.90%	100.00%	30.00%	75.00%	58.60%	100.00%	-
NAPS	0.87	0.81	2.30	2.13	2.22	2.13	2.22	-15.02%
YoY %	7.41%	-64.78%	7.98%	-4.05%	4.23%	-4.05%	-	-
Horiz. %	39.19%	36.49%	103.60%	95.95%	100.00%	95.95%	100.00%	-

	31/03/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 81,764
RPS	197.40	196.21	224.59	216.12	196.79	129.05	131.10	7.37%
YoY %	0.61%	-12.64%	3.92%	9.82%	52.49%	-1.56%	-	-
Horiz. %	150.57%	149.66%	171.31%	164.85%	150.11%	98.44%	100.00%	-
EPS	13.99	5.71	7.09	-0.47	2.44	-0.59	4.40	22.26%
YoY %	145.01%	-19.46%	1,608.51%	-119.26%	513.56%	-113.41%	-	-
Horiz. %	317.95%	129.77%	161.14%	-10.68%	55.45%	-13.41%	100.00%	-
DPS	9.15	4.90	3.19	0.95	2.39	1.59	3.17	20.23%
YoY %	86.73%	53.61%	235.79%	-60.25%	50.31%	-49.84%	-	-
Horiz. %	288.64%	154.57%	100.63%	29.97%	75.39%	50.16%	100.00%	-
NAPS	0.8048	0.7231	0.7314	0.6748	0.7082	0.5777	0.7052	2.32%
YoY %	11.30%	-1.13%	8.39%	-4.72%	22.59%	-18.08%	-	-
Horiz. %	114.12%	102.54%	103.72%	95.69%	100.43%	81.92%	100.00%	-

	31/03/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.06	0.56	0.41	0.93	1.01	1.15	1.19	-
P/RPS	0.50	0.25	0.06	0.14	0.16	0.24	0.29	9.93%
YoY %	100.00%	316.67%	-57.14%	-12.50%	-33.33%	-17.24%	-	-
Horiz. %	172.41%	86.21%	20.69%	48.28%	55.17%	82.76%	100.00%	-
P/EPS	7.01	8.76	1.84	-62.53	13.22	-53.10	8.60	-3.49%
YoY %	-19.98%	376.09%	102.94%	-573.00%	124.90%	-717.44%	-	-
Horiz. %	81.51%	101.86%	21.40%	-727.09%	153.72%	-617.44%	100.00%	-
EY	14.27	11.41	54.37	-1.60	7.57	-1.88	11.63	3.61%
YoY %	25.07%	-79.01%	3,498.12%	-121.14%	502.66%	-116.17%	-	-
Horiz. %	122.70%	98.11%	467.50%	-13.76%	65.09%	-16.17%	100.00%	-
DY	9.33	9.80	24.39	3.23	7.43	5.10	8.40	1.84%
YoY %	-4.80%	-59.82%	655.11%	-56.53%	45.69%	-39.29%	-	-
Horiz. %	111.07%	116.67%	290.36%	38.45%	88.45%	60.71%	100.00%	-
P/NAPS	1.22	0.69	0.18	0.44	0.45	0.54	0.54	15.21%
YoY %	76.81%	283.33%	-59.09%	-2.22%	-16.67%	0.00%	-	-
Horiz. %	225.93%	127.78%	33.33%	81.48%	83.33%	100.00%	100.00%	-

	31/03/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	19/05/10	31/07/09	30/07/08	31/07/07	28/07/06	16/08/05	20/08/04	-
Price	1.03	0.61	1.15	0.94	1.05	1.16	1.39	-
P/RPS	0.48	0.28	0.16	0.14	0.17	0.24	0.34	6.17%
YoY %	71.43%	75.00%	14.29%	-17.65%	-29.17%	-29.41%	-	-
Horiz. %	141.18%	82.35%	47.06%	41.18%	50.00%	70.59%	100.00%	-
P/EPS	6.81	9.55	5.16	-63.21	13.74	-53.56	10.04	-6.52%
YoY %	-28.69%	85.08%	108.16%	-560.04%	125.65%	-633.47%	-	-
Horiz. %	67.83%	95.12%	51.39%	-629.58%	136.85%	-533.47%	100.00%	-
EY	14.68	10.48	19.39	-1.58	7.28	-1.87	9.96	6.97%
YoY %	40.08%	-45.95%	1,327.22%	-121.70%	489.30%	-118.78%	-	-
Horiz. %	147.39%	105.22%	194.68%	-15.86%	73.09%	-18.78%	100.00%	-
DY	9.60	9.00	8.70	3.19	7.14	5.05	7.19	5.15%
YoY %	6.67%	3.45%	172.73%	-55.32%	41.39%	-29.76%	-	-
Horiz. %	133.52%	125.17%	121.00%	44.37%	99.30%	70.24%	100.00%	-
P/NAPS	1.18	0.75	0.50	0.44	0.47	0.54	0.63	11.52%
YoY %	57.33%	50.00%	13.64%	-6.38%	-12.96%	-14.29%	-	-
Horiz. %	187.30%	119.05%	79.37%	69.84%	74.60%	85.71%	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