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

Announcement Date
31-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -6180.0%
YoY- -119.33%
View:
Show?
TTM Result
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 509,501 506,418 579,673 557,821 507,917 333,097 338,371 7.37%
PBT 49,802 21,236 24,714 -461 7,072 -1,839 13,248 25.88%
Tax -7,772 -2,106 -2,338 555 -1,121 323 -1,899 27.75%
NP 42,030 19,130 22,376 94 5,951 -1,516 11,349 25.55%
-
NP to SH 36,110 14,726 18,298 -1,216 6,291 -1,516 11,349 22.28%
-
Tax Rate 15.61% 9.92% 9.46% - 15.85% - 14.33% -
Total Cost 467,471 487,288 557,297 557,727 501,966 334,613 327,022 6.40%
-
Net Worth 207,712 186,648 188,781 174,158 182,784 149,100 182,014 2.32%
Dividend
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 23,609 12,649 8,228 2,461 6,163 4,104 8,180 20.22%
Div Payout % 65.38% 85.90% 44.97% 0.00% 97.97% 0.00% 72.08% -
Equity
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 207,712 186,648 188,781 174,158 182,784 149,100 182,014 2.32%
NOSH 238,749 230,430 82,078 81,764 82,335 70,000 81,988 20.41%
Ratio Analysis
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.25% 3.78% 3.86% 0.02% 1.17% -0.46% 3.35% -
ROE 17.38% 7.89% 9.69% -0.70% 3.44% -1.02% 6.24% -
Per Share
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 213.40 219.77 706.24 682.23 616.89 475.85 412.70 -10.83%
EPS 15.12 6.39 22.29 -1.49 7.64 -2.17 13.84 1.54%
DPS 9.89 5.49 10.00 3.00 7.50 5.86 10.00 -0.19%
NAPS 0.87 0.81 2.30 2.13 2.22 2.13 2.22 -15.02%
Adjusted Per Share Value based on latest NOSH - 81,764
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 197.39 196.19 224.57 216.11 196.77 129.05 131.09 7.37%
EPS 13.99 5.71 7.09 -0.47 2.44 -0.59 4.40 22.26%
DPS 9.15 4.90 3.19 0.95 2.39 1.59 3.17 20.23%
NAPS 0.8047 0.7231 0.7314 0.6747 0.7081 0.5776 0.7052 2.32%
Price Multiplier on Financial Quarter End Date
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
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%
P/EPS 7.01 8.76 1.84 -62.53 13.22 -53.10 8.60 -3.49%
EY 14.27 11.41 54.37 -1.60 7.57 -1.88 11.63 3.61%
DY 9.33 9.80 24.39 3.23 7.43 5.10 8.40 1.84%
P/NAPS 1.22 0.69 0.18 0.44 0.45 0.54 0.54 15.21%
Price Multiplier on Announcement Date
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
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%
P/EPS 6.81 9.55 5.16 -63.21 13.74 -53.56 10.04 -6.52%
EY 14.68 10.48 19.39 -1.58 7.28 -1.87 9.96 6.97%
DY 9.60 9.00 8.70 3.19 7.14 5.05 7.19 5.15%
P/NAPS 1.18 0.75 0.50 0.44 0.47 0.54 0.63 11.52%

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