[FPI] YoY TTM Result on 30-Jun-2023 [#2]

Announcement Date
17-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -6.55%
YoY- -17.18%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 722,597 766,308 1,000,647 975,276 668,079 671,267 504,095 6.17%
PBT 164,536 117,285 138,591 107,297 51,164 49,257 43,830 24.64%
Tax -31,607 -28,853 -31,862 -25,551 -12,391 -9,480 -5,317 34.55%
NP 132,929 88,432 106,729 81,746 38,773 39,777 38,513 22.90%
-
NP to SH 132,964 88,447 106,789 81,778 38,749 39,782 38,675 22.82%
-
Tax Rate 19.21% 24.60% 22.99% 23.81% 24.22% 19.25% 12.13% -
Total Cost 589,668 677,876 893,918 893,530 629,306 631,490 465,582 4.01%
-
Net Worth 537,929 461,226 426,416 343,827 296,829 284,461 269,620 12.18%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 58,684 53,726 50,197 34,630 27,209 24,735 19,788 19.84%
Div Payout % 44.14% 60.74% 47.01% 42.35% 70.22% 62.18% 51.17% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 537,929 461,226 426,416 343,827 296,829 284,461 269,620 12.18%
NOSH 258,063 256,965 255,425 247,358 247,358 247,358 247,358 0.70%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 18.40% 11.54% 10.67% 8.38% 5.80% 5.93% 7.64% -
ROE 24.72% 19.18% 25.04% 23.78% 13.05% 13.99% 14.34% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 282.09 299.06 391.89 394.28 270.09 271.37 203.79 5.56%
EPS 51.91 34.52 41.82 33.06 15.67 16.08 15.64 22.11%
DPS 23.00 21.00 19.66 14.00 11.00 10.00 8.00 19.22%
NAPS 2.10 1.80 1.67 1.39 1.20 1.15 1.09 11.53%
Adjusted Per Share Value based on latest NOSH - 256,965
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 279.94 296.88 387.67 377.84 258.82 260.06 195.29 6.17%
EPS 51.51 34.27 41.37 31.68 15.01 15.41 14.98 22.83%
DPS 22.74 20.81 19.45 13.42 10.54 9.58 7.67 19.83%
NAPS 2.084 1.7869 1.652 1.332 1.15 1.102 1.0445 12.18%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 3.00 2.35 2.73 2.83 1.40 1.74 1.33 -
P/RPS 1.06 0.79 0.70 0.72 0.52 0.64 0.65 8.48%
P/EPS 5.78 6.81 6.53 8.56 8.94 10.82 8.51 -6.23%
EY 17.30 14.69 15.32 11.68 11.19 9.24 11.76 6.63%
DY 7.67 8.94 7.20 4.95 7.86 5.75 6.02 4.11%
P/NAPS 1.43 1.31 1.63 2.04 1.17 1.51 1.22 2.67%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 23/08/24 17/08/23 18/08/22 19/08/21 13/08/20 22/08/19 16/08/18 -
Price 2.94 2.64 3.13 2.81 1.40 1.67 1.47 -
P/RPS 1.04 0.88 0.80 0.71 0.52 0.62 0.72 6.31%
P/EPS 5.66 7.65 7.48 8.50 8.94 10.38 9.40 -8.10%
EY 17.66 13.07 13.36 11.77 11.19 9.63 10.64 8.80%
DY 7.82 7.95 6.28 4.98 7.86 5.99 5.44 6.22%
P/NAPS 1.40 1.47 1.87 2.02 1.17 1.45 1.35 0.60%

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