[FPI] YoY TTM Result on 30-Sep-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	716,671	604,485	555,448	453,072	600,693	530,199	562,823	4.28%
YoY %	18.56%	8.83%	22.60%	-24.58%	13.30%	-5.80%	-	-
Horiz. %	127.34%	107.40%	98.69%	80.50%	106.73%	94.20%	100.00%	-
PBT	32,216	24,976	51,908	24,696	26,045	4,583	3,698	45.67%
YoY %	28.99%	-51.88%	110.19%	-5.18%	468.30%	23.93%	-	-
Horiz. %	871.17%	675.39%	1,403.68%	667.82%	704.30%	123.93%	100.00%	-
Tax	-6,662	-5,561	-7,593	-3,679	-2,538	517	-154	92.47%
YoY %	-19.80%	26.76%	-106.39%	-44.96%	-590.91%	435.71%	-	-
Horiz. %	4,325.97%	3,611.04%	4,930.52%	2,388.96%	1,648.05%	-335.71%	100.00%	-
NP	25,554	19,415	44,315	21,017	23,507	5,100	3,544	40.96%
YoY %	31.62%	-56.19%	110.85%	-10.59%	360.92%	43.91%	-	-
Horiz. %	721.05%	547.83%	1,250.42%	593.03%	663.29%	143.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,602	18,763	37,658	17,508	18,202	3,820	3,515	38.18%
YoY %	20.46%	-50.18%	115.09%	-3.81%	376.49%	8.68%	-	-
Horiz. %	643.02%	533.80%	1,071.35%	498.09%	517.84%	108.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.68%	22.27%	14.63%	14.90%	9.74%	-11.28%	4.16%	-
YoY %	-7.14%	52.22%	-1.81%	52.98%	186.35%	-371.15%	-	-
Horiz. %	497.12%	535.34%	351.68%	358.17%	234.13%	-271.15%	100.00%	-
Total Cost	691,117	585,070	511,133	432,055	577,186	525,099	559,279	3.74%
YoY %	18.13%	14.47%	18.30%	-25.14%	9.92%	-6.11%	-	-
Horiz. %	123.57%	104.61%	91.39%	77.25%	103.20%	93.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	224,466	227,587	203,318	195,428	197,109	183,091	185,377	3.38%
YoY %	-1.37%	11.94%	4.04%	-0.85%	7.66%	-1.23%	-	-
Horiz. %	121.09%	122.77%	109.68%	105.42%	106.33%	98.77%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	9,838	14,532	23,609	19,547	8,228	2,461	6,163	8.46%
YoY %	-32.30%	-38.45%	20.78%	137.57%	234.34%	-60.07%	-	-
Horiz. %	159.63%	235.79%	383.08%	317.17%	133.51%	39.93%	100.00%	-
Div Payout %	43.53%	77.45%	62.70%	111.65%	45.21%	64.44%	175.34%	-
YoY %	-43.80%	23.52%	-43.84%	146.96%	-29.84%	-63.25%	-	-
Horiz. %	24.83%	44.17%	35.76%	63.68%	25.78%	36.75%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	224,466	227,587	203,318	195,428	197,109	183,091	185,377	3.38%
YoY %	-1.37%	11.94%	4.04%	-0.85%	7.66%	-1.23%	-	-
Horiz. %	121.09%	122.77%	109.68%	105.42%	106.33%	98.77%	100.00%	-
NOSH	246,666	267,749	242,045	229,915	82,129	82,103	82,025	21.09%
YoY %	-7.87%	10.62%	5.28%	179.94%	0.03%	0.10%	-	-
Horiz. %	300.72%	326.42%	295.09%	280.30%	100.13%	100.10%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	3.57%	3.21%	7.98%	4.64%	3.91%	0.96%	0.63%	-
YoY %	11.21%	-59.77%	71.98%	18.67%	307.29%	52.38%	-	-
Horiz. %	566.67%	509.52%	1,266.67%	736.51%	620.63%	152.38%	100.00%	-
ROE	10.07%	8.24%	18.52%	8.96%	9.23%	2.09%	1.90%	-
YoY %	22.21%	-55.51%	106.70%	-2.93%	341.63%	10.00%	-	-
Horiz. %	530.00%	433.68%	974.74%	471.58%	485.79%	110.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	290.54	225.76	229.48	197.06	731.40	645.77	686.15	-13.87%
YoY %	28.69%	-1.62%	16.45%	-73.06%	13.26%	-5.89%	-	-
Horiz. %	42.34%	32.90%	33.44%	28.72%	106.59%	94.11%	100.00%	-
EPS	9.16	7.01	15.56	7.61	22.16	4.65	4.29	14.09%
YoY %	30.67%	-54.95%	104.47%	-65.66%	376.56%	8.39%	-	-
Horiz. %	213.52%	163.40%	362.70%	177.39%	516.55%	108.39%	100.00%	-
DPS	4.00	5.43	9.75	8.50	10.00	3.00	7.50	-10.35%
YoY %	-26.34%	-44.31%	14.71%	-15.00%	233.33%	-60.00%	-	-
Horiz. %	53.33%	72.40%	130.00%	113.33%	133.33%	40.00%	100.00%	-
NAPS	0.91	0.85	0.84	0.85	2.40	2.23	2.26	-14.62%
YoY %	7.06%	1.19%	-1.18%	-64.58%	7.62%	-1.33%	-	-
Horiz. %	40.27%	37.61%	37.17%	37.61%	106.19%	98.67%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 229,915
RPS	277.67	234.20	215.20	175.54	232.73	205.42	218.06	4.28%
YoY %	18.56%	8.83%	22.59%	-24.57%	13.29%	-5.80%	-	-
Horiz. %	127.34%	107.40%	98.69%	80.50%	106.73%	94.20%	100.00%	-
EPS	8.76	7.27	14.59	6.78	7.05	1.48	1.36	38.23%
YoY %	20.50%	-50.17%	115.19%	-3.83%	376.35%	8.82%	-	-
Horiz. %	644.12%	534.56%	1,072.79%	498.53%	518.38%	108.82%	100.00%	-
DPS	3.81	5.63	9.15	7.57	3.19	0.95	2.39	8.44%
YoY %	-32.33%	-38.47%	20.87%	137.30%	235.79%	-60.25%	-	-
Horiz. %	159.41%	235.56%	382.85%	316.74%	133.47%	39.75%	100.00%	-
NAPS	0.8697	0.8818	0.7877	0.7572	0.7637	0.7094	0.7182	3.38%
YoY %	-1.37%	11.95%	4.03%	-0.85%	7.65%	-1.23%	-	-
Horiz. %	121.09%	122.78%	109.68%	105.43%	106.34%	98.77%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	0.64	0.77	0.97	0.65	0.52	0.90	1.17	-
P/RPS	0.22	0.34	0.42	0.33	0.07	0.14	0.17	4.58%
YoY %	-35.29%	-19.05%	27.27%	371.43%	-50.00%	-17.65%	-	-
Horiz. %	129.41%	200.00%	247.06%	194.12%	41.18%	82.35%	100.00%	-
P/EPS	6.98	10.99	6.23	8.54	2.35	19.34	27.30	-21.10%
YoY %	-36.49%	76.40%	-27.05%	263.40%	-87.85%	-29.16%	-	-
Horiz. %	25.57%	40.26%	22.82%	31.28%	8.61%	70.84%	100.00%	-
EY	14.32	9.10	16.04	11.72	42.62	5.17	3.66	26.75%
YoY %	57.36%	-43.27%	36.86%	-72.50%	724.37%	41.26%	-	-
Horiz. %	391.26%	248.63%	438.25%	320.22%	1,164.48%	141.26%	100.00%	-
DY	6.25	7.05	10.06	13.08	19.23	3.33	6.41	-0.43%
YoY %	-11.35%	-29.92%	-23.09%	-31.98%	477.48%	-48.05%	-	-
Horiz. %	97.50%	109.98%	156.94%	204.06%	300.00%	51.95%	100.00%	-
P/NAPS	0.70	0.91	1.15	0.76	0.22	0.40	0.52	5.30%
YoY %	-23.08%	-20.87%	51.32%	245.45%	-45.00%	-23.08%	-	-
Horiz. %	134.62%	175.00%	221.15%	146.15%	42.31%	76.92%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	15/08/12	18/08/11	30/07/10	18/11/09	18/11/08	21/11/07	22/11/06	-
Price	0.62	0.71	0.92	0.67	1.18	0.93	1.00	-
P/RPS	0.21	0.31	0.40	0.34	0.16	0.14	0.15	6.02%
YoY %	-32.26%	-22.50%	17.65%	112.50%	14.29%	-6.67%	-	-
Horiz. %	140.00%	206.67%	266.67%	226.67%	106.67%	93.33%	100.00%	-
P/EPS	6.77	10.13	5.91	8.80	5.32	19.99	23.34	-19.35%
YoY %	-33.17%	71.40%	-32.84%	65.41%	-73.39%	-14.35%	-	-
Horiz. %	29.01%	43.40%	25.32%	37.70%	22.79%	85.65%	100.00%	-
EY	14.78	9.87	16.91	11.37	18.78	5.00	4.29	23.98%
YoY %	49.75%	-41.63%	48.72%	-39.46%	275.60%	16.55%	-	-
Horiz. %	344.52%	230.07%	394.17%	265.03%	437.76%	116.55%	100.00%	-
DY	6.45	7.64	10.60	12.69	8.47	3.23	7.50	-2.58%
YoY %	-15.58%	-27.92%	-16.47%	49.82%	162.23%	-56.93%	-	-
Horiz. %	86.00%	101.87%	141.33%	169.20%	112.93%	43.07%	100.00%	-
P/NAPS	0.68	0.84	1.10	0.79	0.49	0.42	0.44	7.85%
YoY %	-19.05%	-23.64%	39.24%	61.22%	16.67%	-4.55%	-	-
Horiz. %	154.55%	190.91%	250.00%	179.55%	111.36%	95.45%	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