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

Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 18.89%
YoY- -3.81%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 716,671 604,485 555,448 453,072 600,693 530,199 562,823 4.28%
PBT 32,216 24,976 51,908 24,696 26,045 4,583 3,698 45.67%
Tax -6,662 -5,561 -7,593 -3,679 -2,538 517 -154 92.47%
NP 25,554 19,415 44,315 21,017 23,507 5,100 3,544 40.96%
-
NP to SH 22,602 18,763 37,658 17,508 18,202 3,820 3,515 38.18%
-
Tax Rate 20.68% 22.27% 14.63% 14.90% 9.74% -11.28% 4.16% -
Total Cost 691,117 585,070 511,133 432,055 577,186 525,099 559,279 3.74%
-
Net Worth 224,466 227,587 203,318 195,428 197,109 183,091 185,377 3.38%
Dividend
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 9,838 14,532 23,609 19,547 8,228 2,461 6,163 8.46%
Div Payout % 43.53% 77.45% 62.70% 111.65% 45.21% 64.44% 175.34% -
Equity
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 224,466 227,587 203,318 195,428 197,109 183,091 185,377 3.38%
NOSH 246,666 267,749 242,045 229,915 82,129 82,103 82,025 21.09%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.57% 3.21% 7.98% 4.64% 3.91% 0.96% 0.63% -
ROE 10.07% 8.24% 18.52% 8.96% 9.23% 2.09% 1.90% -
Per Share
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 290.54 225.76 229.48 197.06 731.40 645.77 686.15 -13.87%
EPS 9.16 7.01 15.56 7.61 22.16 4.65 4.29 14.09%
DPS 4.00 5.43 9.75 8.50 10.00 3.00 7.50 -10.35%
NAPS 0.91 0.85 0.84 0.85 2.40 2.23 2.26 -14.62%
Adjusted Per Share Value based on latest NOSH - 229,915
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 277.67 234.20 215.20 175.54 232.73 205.42 218.06 4.28%
EPS 8.76 7.27 14.59 6.78 7.05 1.48 1.36 38.23%
DPS 3.81 5.63 9.15 7.57 3.19 0.95 2.39 8.44%
NAPS 0.8697 0.8818 0.7877 0.7572 0.7637 0.7094 0.7182 3.38%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
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%
P/EPS 6.98 10.99 6.23 8.54 2.35 19.34 27.30 -21.10%
EY 14.32 9.10 16.04 11.72 42.62 5.17 3.66 26.75%
DY 6.25 7.05 10.06 13.08 19.23 3.33 6.41 -0.43%
P/NAPS 0.70 0.91 1.15 0.76 0.22 0.40 0.52 5.30%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
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%
P/EPS 6.77 10.13 5.91 8.80 5.32 19.99 23.34 -19.35%
EY 14.78 9.87 16.91 11.37 18.78 5.00 4.29 23.98%
DY 6.45 7.64 10.60 12.69 8.47 3.23 7.50 -2.58%
P/NAPS 0.68 0.84 1.10 0.79 0.49 0.42 0.44 7.85%

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