[FPI] YoY TTM Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	504,095	376,614	341,742	435,160	509,797	635,592	716,671	-5.69%
YoY %	33.85%	10.20%	-21.47%	-14.64%	-19.79%	-11.31%	-	-
Horiz. %	70.34%	52.55%	47.68%	60.72%	71.13%	88.69%	100.00%	-
PBT	43,830	32,510	27,000	5,207	19,923	29,266	32,216	5.26%
YoY %	34.82%	20.41%	418.53%	-73.86%	-31.92%	-9.16%	-	-
Horiz. %	136.05%	100.91%	83.81%	16.16%	61.84%	90.84%	100.00%	-
Tax	-5,317	-5,124	-1,390	-303	-837	-4,623	-6,662	-3.68%
YoY %	-3.77%	-268.63%	-358.75%	63.80%	81.89%	30.61%	-	-
Horiz. %	79.81%	76.91%	20.86%	4.55%	12.56%	69.39%	100.00%	-
NP	38,513	27,386	25,610	4,904	19,086	24,643	25,554	7.07%
YoY %	40.63%	6.93%	422.23%	-74.31%	-22.55%	-3.56%	-	-
Horiz. %	150.71%	107.17%	100.22%	19.19%	74.69%	96.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,675	27,071	21,905	4,823	16,670	22,992	22,602	9.36%
YoY %	42.87%	23.58%	354.18%	-71.07%	-27.50%	1.73%	-	-
Horiz. %	171.11%	119.77%	96.92%	21.34%	73.75%	101.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.13%	15.76%	5.15%	5.82%	4.20%	15.80%	20.68%	-
YoY %	-23.03%	206.02%	-11.51%	38.57%	-73.42%	-23.60%	-	-
Horiz. %	58.66%	76.21%	24.90%	28.14%	20.31%	76.40%	100.00%	-
Total Cost	465,582	349,228	316,132	430,256	490,711	610,949	691,117	-6.36%
YoY %	33.32%	10.47%	-26.52%	-12.32%	-19.68%	-11.60%	-	-
Horiz. %	67.37%	50.53%	45.74%	62.26%	71.00%	88.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	269,620	252,305	237,463	241,896	236,787	236,328	224,466	3.10%
YoY %	6.86%	6.25%	-1.83%	2.16%	0.19%	5.28%	-	-
Horiz. %	120.12%	112.40%	105.79%	107.77%	105.49%	105.28%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	19,788	14,841	17,315	6,734	14,902	15,066	9,838	12.34%
YoY %	33.33%	-14.29%	157.13%	-54.81%	-1.09%	53.14%	-	-
Horiz. %	201.14%	150.85%	176.00%	68.45%	151.47%	153.14%	100.00%	-
Div Payout %	51.17%	54.82%	79.05%	139.64%	89.40%	65.53%	43.53%	-
YoY %	-6.66%	-30.65%	-43.39%	56.20%	36.43%	50.54%	-	-
Horiz. %	117.55%	125.94%	181.60%	320.79%	205.38%	150.54%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	269,620	252,305	237,463	241,896	236,787	236,328	224,466	3.10%
YoY %	6.86%	6.25%	-1.83%	2.16%	0.19%	5.28%	-	-
Horiz. %	120.12%	112.40%	105.79%	107.77%	105.49%	105.28%	100.00%	-
NOSH	247,358	247,358	247,358	246,833	249,249	248,766	246,666	0.04%
YoY %	0.00%	0.00%	0.21%	-0.97%	0.19%	0.85%	-	-
Horiz. %	100.28%	100.28%	100.28%	100.07%	101.05%	100.85%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	7.64%	7.27%	7.49%	1.13%	3.74%	3.88%	3.57%	-
YoY %	5.09%	-2.94%	562.83%	-69.79%	-3.61%	8.68%	-	-
Horiz. %	214.01%	203.64%	209.80%	31.65%	104.76%	108.68%	100.00%	-
ROE	14.34%	10.73%	9.22%	1.99%	7.04%	9.73%	10.07%	-
YoY %	33.64%	16.38%	363.32%	-71.73%	-27.65%	-3.38%	-	-
Horiz. %	142.40%	106.55%	91.56%	19.76%	69.91%	96.62%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	203.79	152.25	138.16	176.30	204.53	255.50	290.54	-5.73%
YoY %	33.85%	10.20%	-21.63%	-13.80%	-19.95%	-12.06%	-	-
Horiz. %	70.14%	52.40%	47.55%	60.68%	70.40%	87.94%	100.00%	-
EPS	15.64	10.94	8.86	1.95	6.69	9.24	9.16	9.32%
YoY %	42.96%	23.48%	354.36%	-70.85%	-27.60%	0.87%	-	-
Horiz. %	170.74%	119.43%	96.72%	21.29%	73.03%	100.87%	100.00%	-
DPS	8.00	6.00	7.00	2.73	5.98	6.00	4.00	12.24%
YoY %	33.33%	-14.29%	156.41%	-54.35%	-0.33%	50.00%	-	-
Horiz. %	200.00%	150.00%	175.00%	68.25%	149.50%	150.00%	100.00%	-
NAPS	1.09	1.02	0.96	0.98	0.95	0.95	0.91	3.05%
YoY %	6.86%	6.25%	-2.04%	3.16%	0.00%	4.40%	-	-
Horiz. %	119.78%	112.09%	105.49%	107.69%	104.40%	104.40%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 246,833
RPS	195.31	145.91	132.40	168.60	197.52	246.25	277.67	-5.69%
YoY %	33.86%	10.20%	-21.47%	-14.64%	-19.79%	-11.32%	-	-
Horiz. %	70.34%	52.55%	47.68%	60.72%	71.13%	88.68%	100.00%	-
EPS	14.98	10.49	8.49	1.87	6.46	8.91	8.76	9.34%
YoY %	42.80%	23.56%	354.01%	-71.05%	-27.50%	1.71%	-	-
Horiz. %	171.00%	119.75%	96.92%	21.35%	73.74%	101.71%	100.00%	-
DPS	7.67	5.75	6.71	2.61	5.77	5.84	3.81	12.36%
YoY %	33.39%	-14.31%	157.09%	-54.77%	-1.20%	53.28%	-	-
Horiz. %	201.31%	150.92%	176.12%	68.50%	151.44%	153.28%	100.00%	-
NAPS	1.0446	0.9775	0.92	0.9372	0.9174	0.9156	0.8697	3.09%
YoY %	6.86%	6.25%	-1.84%	2.16%	0.20%	5.28%	-	-
Horiz. %	120.11%	112.40%	105.78%	107.76%	105.48%	105.28%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.33	0.915	0.775	0.69	1.00	0.70	0.64	-
P/RPS	0.65	0.60	0.56	0.39	0.49	0.27	0.22	19.77%
YoY %	8.33%	7.14%	43.59%	-20.41%	81.48%	22.73%	-	-
Horiz. %	295.45%	272.73%	254.55%	177.27%	222.73%	122.73%	100.00%	-
P/EPS	8.51	8.36	8.75	35.31	14.95	7.57	6.98	3.35%
YoY %	1.79%	-4.46%	-75.22%	136.19%	97.49%	8.45%	-	-
Horiz. %	121.92%	119.77%	125.36%	505.87%	214.18%	108.45%	100.00%	-
EY	11.76	11.96	11.43	2.83	6.69	13.20	14.32	-3.22%
YoY %	-1.67%	4.64%	303.89%	-57.70%	-49.32%	-7.82%	-	-
Horiz. %	82.12%	83.52%	79.82%	19.76%	46.72%	92.18%	100.00%	-
DY	6.02	6.56	9.03	3.95	5.98	8.57	6.25	-0.62%
YoY %	-8.23%	-27.35%	128.61%	-33.95%	-30.22%	37.12%	-	-
Horiz. %	96.32%	104.96%	144.48%	63.20%	95.68%	137.12%	100.00%	-
P/NAPS	1.22	0.90	0.81	0.70	1.05	0.74	0.70	9.69%
YoY %	35.56%	11.11%	15.71%	-33.33%	41.89%	5.71%	-	-
Horiz. %	174.29%	128.57%	115.71%	100.00%	150.00%	105.71%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	16/08/18	17/08/17	12/08/16	28/08/15	28/08/14	16/08/13	15/08/12	-
Price	1.47	1.16	0.81	0.63	1.03	0.69	0.62	-
P/RPS	0.72	0.76	0.59	0.36	0.50	0.27	0.21	22.78%
YoY %	-5.26%	28.81%	63.89%	-28.00%	85.19%	28.57%	-	-
Horiz. %	342.86%	361.90%	280.95%	171.43%	238.10%	128.57%	100.00%	-
P/EPS	9.40	10.60	9.15	32.24	15.40	7.47	6.77	5.61%
YoY %	-11.32%	15.85%	-71.62%	109.35%	106.16%	10.34%	-	-
Horiz. %	138.85%	156.57%	135.16%	476.22%	227.47%	110.34%	100.00%	-
EY	10.64	9.43	10.93	3.10	6.49	13.39	14.78	-5.32%
YoY %	12.83%	-13.72%	252.58%	-52.23%	-51.53%	-9.40%	-	-
Horiz. %	71.99%	63.80%	73.95%	20.97%	43.91%	90.60%	100.00%	-
DY	5.44	5.17	8.64	4.33	5.80	8.70	6.45	-2.79%
YoY %	5.22%	-40.16%	99.54%	-25.34%	-33.33%	34.88%	-	-
Horiz. %	84.34%	80.16%	133.95%	67.13%	89.92%	134.88%	100.00%	-
P/NAPS	1.35	1.14	0.84	0.64	1.08	0.73	0.68	12.10%
YoY %	18.42%	35.71%	31.25%	-40.74%	47.95%	7.35%	-	-
Horiz. %	198.53%	167.65%	123.53%	94.12%	158.82%	107.35%	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