[FPI] YoY TTM Result on 30-Sep-2008 [#2]

	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	604,485	555,448	453,072	600,693	530,199	562,823	380,605	8.37%
YoY %	8.83%	22.60%	-24.58%	13.30%	-5.80%	47.88%	-	-
Horiz. %	158.82%	145.94%	119.04%	157.83%	139.30%	147.88%	100.00%	-
PBT	24,976	51,908	24,696	26,045	4,583	3,698	1,037	73.89%
YoY %	-51.88%	110.19%	-5.18%	468.30%	23.93%	256.61%	-	-
Horiz. %	2,408.49%	5,005.59%	2,381.49%	2,511.57%	441.95%	356.61%	100.00%	-
Tax	-5,561	-7,593	-3,679	-2,538	517	-154	-498	52.13%
YoY %	26.76%	-106.39%	-44.96%	-590.91%	435.71%	69.08%	-	-
Horiz. %	1,116.67%	1,524.70%	738.76%	509.64%	-103.82%	30.92%	100.00%	-
NP	19,415	44,315	21,017	23,507	5,100	3,544	539	86.49%
YoY %	-56.19%	110.85%	-10.59%	360.92%	43.91%	557.51%	-	-
Horiz. %	3,602.04%	8,221.71%	3,899.26%	4,361.22%	946.20%	657.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,763	37,658	17,508	18,202	3,820	3,515	-441	-
YoY %	-50.18%	115.09%	-3.81%	376.49%	8.68%	897.05%	-	-
Horiz. %	-4,254.65%	-8,539.23%	-3,970.07%	-4,127.44%	-866.21%	-797.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.27%	14.63%	14.90%	9.74%	-11.28%	4.16%	48.02%	-
YoY %	52.22%	-1.81%	52.98%	186.35%	-371.15%	-91.34%	-	-
Horiz. %	46.38%	30.47%	31.03%	20.28%	-23.49%	8.66%	100.00%	-
Total Cost	585,070	511,133	432,055	577,186	525,099	559,279	380,066	7.79%
YoY %	14.47%	18.30%	-25.14%	9.92%	-6.11%	47.15%	-	-
Horiz. %	153.94%	134.49%	113.68%	151.86%	138.16%	147.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	227,587	203,318	195,428	197,109	183,091	185,377	180,563	4.10%
YoY %	11.94%	4.04%	-0.85%	7.66%	-1.23%	2.67%	-	-
Horiz. %	126.04%	112.60%	108.23%	109.16%	101.40%	102.67%	100.00%	-

	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	14,532	23,609	19,547	8,228	2,461	6,163	4,104	24.59%
YoY %	-38.45%	20.78%	137.57%	234.34%	-60.07%	50.17%	-	-
Horiz. %	354.09%	575.27%	476.29%	200.49%	59.97%	150.17%	100.00%	-
Div Payout %	77.45%	62.70%	111.65%	45.21%	64.44%	175.34%	0.00%	-
YoY %	23.52%	-43.84%	146.96%	-29.84%	-63.25%	0.00%	-	-
Horiz. %	44.17%	35.76%	63.68%	25.78%	36.75%	100.00%	-	-

	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	227,587	203,318	195,428	197,109	183,091	185,377	180,563	4.10%
YoY %	11.94%	4.04%	-0.85%	7.66%	-1.23%	2.67%	-	-
Horiz. %	126.04%	112.60%	108.23%	109.16%	101.40%	102.67%	100.00%	-
NOSH	267,749	242,045	229,915	82,129	82,103	82,025	82,074	22.82%
YoY %	10.62%	5.28%	179.94%	0.03%	0.10%	-0.06%	-	-
Horiz. %	326.23%	294.91%	280.13%	100.07%	100.04%	99.94%	100.00%	-

	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	3.21%	7.98%	4.64%	3.91%	0.96%	0.63%	0.14%	-
YoY %	-59.77%	71.98%	18.67%	307.29%	52.38%	350.00%	-	-
Horiz. %	2,292.86%	5,700.00%	3,314.29%	2,792.86%	685.71%	450.00%	100.00%	-
ROE	8.24%	18.52%	8.96%	9.23%	2.09%	1.90%	-0.24%	-
YoY %	-55.51%	106.70%	-2.93%	341.63%	10.00%	891.67%	-	-
Horiz. %	-3,433.33%	-7,716.67%	-3,733.33%	-3,845.83%	-870.83%	-791.67%	100.00%	-

	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	225.76	229.48	197.06	731.40	645.77	686.15	463.73	-11.76%
YoY %	-1.62%	16.45%	-73.06%	13.26%	-5.89%	47.96%	-	-
Horiz. %	48.68%	49.49%	42.49%	157.72%	139.26%	147.96%	100.00%	-
EPS	7.01	15.56	7.61	22.16	4.65	4.29	-0.54	-
YoY %	-54.95%	104.47%	-65.66%	376.56%	8.39%	894.44%	-	-
Horiz. %	-1,298.15%	-2,881.48%	-1,409.26%	-4,103.70%	-861.11%	-794.44%	100.00%	-
DPS	5.43	9.75	8.50	10.00	3.00	7.50	5.00	1.44%
YoY %	-44.31%	14.71%	-15.00%	233.33%	-60.00%	50.00%	-	-
Horiz. %	108.60%	195.00%	170.00%	200.00%	60.00%	150.00%	100.00%	-
NAPS	0.85	0.84	0.85	2.40	2.23	2.26	2.20	-15.24%
YoY %	1.19%	-1.18%	-64.58%	7.62%	-1.33%	2.73%	-	-
Horiz. %	38.64%	38.18%	38.64%	109.09%	101.36%	102.73%	100.00%	-

	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 82,129
RPS	234.19	215.19	175.53	232.72	205.41	218.05	147.45	8.37%
YoY %	8.83%	22.59%	-24.57%	13.30%	-5.80%	47.88%	-	-
Horiz. %	158.83%	145.94%	119.04%	157.83%	139.31%	147.88%	100.00%	-
EPS	7.27	14.59	6.78	7.05	1.48	1.36	-0.17	-
YoY %	-50.17%	115.19%	-3.83%	376.35%	8.82%	900.00%	-	-
Horiz. %	-4,276.47%	-8,582.35%	-3,988.24%	-4,147.06%	-870.59%	-800.00%	100.00%	-
DPS	5.63	9.15	7.57	3.19	0.95	2.39	1.59	24.59%
YoY %	-38.47%	20.87%	137.30%	235.79%	-60.25%	50.31%	-	-
Horiz. %	354.09%	575.47%	476.10%	200.63%	59.75%	150.31%	100.00%	-
NAPS	0.8817	0.7877	0.7571	0.7636	0.7093	0.7182	0.6995	4.10%
YoY %	11.93%	4.04%	-0.85%	7.66%	-1.24%	2.67%	-	-
Horiz. %	126.05%	112.61%	108.23%	109.16%	101.40%	102.67%	100.00%	-

	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	0.77	0.97	0.65	0.52	0.90	1.17	1.05	-
P/RPS	0.34	0.42	0.33	0.07	0.14	0.17	0.23	7.03%
YoY %	-19.05%	27.27%	371.43%	-50.00%	-17.65%	-26.09%	-	-
Horiz. %	147.83%	182.61%	143.48%	30.43%	60.87%	73.91%	100.00%	-
P/EPS	10.99	6.23	8.54	2.35	19.34	27.30	-195.41	-
YoY %	76.40%	-27.05%	263.40%	-87.85%	-29.16%	113.97%	-	-
Horiz. %	-5.62%	-3.19%	-4.37%	-1.20%	-9.90%	-13.97%	100.00%	-
EY	9.10	16.04	11.72	42.62	5.17	3.66	-0.51	-
YoY %	-43.27%	36.86%	-72.50%	724.37%	41.26%	817.65%	-	-
Horiz. %	-1,784.31%	-3,145.10%	-2,298.04%	-8,356.86%	-1,013.73%	-717.65%	100.00%	-
DY	7.05	10.06	13.08	19.23	3.33	6.41	4.76	7.06%
YoY %	-29.92%	-23.09%	-31.98%	477.48%	-48.05%	34.66%	-	-
Horiz. %	148.11%	211.34%	274.79%	403.99%	69.96%	134.66%	100.00%	-
P/NAPS	0.91	1.15	0.76	0.22	0.40	0.52	0.48	11.76%
YoY %	-20.87%	51.32%	245.45%	-45.00%	-23.08%	8.33%	-	-
Horiz. %	189.58%	239.58%	158.33%	45.83%	83.33%	108.33%	100.00%	-

	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	18/08/11	30/07/10	18/11/09	18/11/08	21/11/07	22/11/06	25/11/05	-
Price	0.71	0.92	0.67	1.18	0.93	1.00	0.90	-
P/RPS	0.31	0.40	0.34	0.16	0.14	0.15	0.19	8.88%
YoY %	-22.50%	17.65%	112.50%	14.29%	-6.67%	-21.05%	-	-
Horiz. %	163.16%	210.53%	178.95%	84.21%	73.68%	78.95%	100.00%	-
P/EPS	10.13	5.91	8.80	5.32	19.99	23.34	-167.50	-
YoY %	71.40%	-32.84%	65.41%	-73.39%	-14.35%	113.93%	-	-
Horiz. %	-6.05%	-3.53%	-5.25%	-3.18%	-11.93%	-13.93%	100.00%	-
EY	9.87	16.91	11.37	18.78	5.00	4.29	-0.60	-
YoY %	-41.63%	48.72%	-39.46%	275.60%	16.55%	815.00%	-	-
Horiz. %	-1,645.00%	-2,818.33%	-1,895.00%	-3,130.00%	-833.33%	-715.00%	100.00%	-
DY	7.64	10.60	12.69	8.47	3.23	7.50	5.56	5.68%
YoY %	-27.92%	-16.47%	49.82%	162.23%	-56.93%	34.89%	-	-
Horiz. %	137.41%	190.65%	228.24%	152.34%	58.09%	134.89%	100.00%	-
P/NAPS	0.84	1.10	0.79	0.49	0.42	0.44	0.41	13.28%
YoY %	-23.64%	39.24%	61.22%	16.67%	-4.55%	7.32%	-	-
Horiz. %	204.88%	268.29%	192.68%	119.51%	102.44%	107.32%	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