[FPI] YoY TTM Result on 30-Sep-2012 [#3]

Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 27.75%
YoY- 107.15%
Quarter Report
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 CAGR
Revenue 381,865 411,436 581,500 737,579 619,965 612,839 470,447 -3.56%
PBT 12,649 14,688 25,062 40,833 17,940 50,319 39,863 -18.09%
Tax -1,921 -1,916 -2,980 -8,579 -4,280 -7,221 -6,144 -18.30%
NP 10,728 12,772 22,082 32,254 13,660 43,098 33,719 -18.05%
-
NP to SH 9,884 12,012 20,367 28,875 13,939 36,555 28,982 -17.06%
-
Tax Rate 15.19% 13.04% 11.89% 21.01% 23.86% 14.35% 15.41% -
Total Cost 371,137 398,664 559,418 705,325 606,305 569,741 436,728 -2.79%
-
Net Worth 257,252 244,020 244,445 232,688 219,735 210,727 201,460 4.34%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 CAGR
Div 6,734 14,902 15,066 9,838 14,532 16,712 19,547 -16.91%
Div Payout % 68.14% 124.06% 73.97% 34.07% 104.26% 45.72% 67.45% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 CAGR
Net Worth 257,252 244,020 244,445 232,688 219,735 210,727 201,460 4.34%
NOSH 247,358 248,999 246,914 244,934 249,700 239,463 231,564 1.15%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 CAGR
NP Margin 2.81% 3.10% 3.80% 4.37% 2.20% 7.03% 7.17% -
ROE 3.84% 4.92% 8.33% 12.41% 6.34% 17.35% 14.39% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 CAGR
RPS 154.38 165.24 235.51 301.13 248.28 255.92 203.16 -4.66%
EPS 4.00 4.82 8.25 11.79 5.58 15.27 12.52 -17.99%
DPS 2.72 5.98 6.00 4.00 5.82 6.98 8.50 -17.97%
NAPS 1.04 0.98 0.99 0.95 0.88 0.88 0.87 3.15%
Adjusted Per Share Value based on latest NOSH - 244,934
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 CAGR
RPS 147.94 159.40 225.28 285.75 240.18 237.42 182.26 -3.56%
EPS 3.83 4.65 7.89 11.19 5.40 14.16 11.23 -17.06%
DPS 2.61 5.77 5.84 3.81 5.63 6.47 7.57 -16.90%
NAPS 0.9966 0.9454 0.947 0.9015 0.8513 0.8164 0.7805 4.34%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 31/12/09 -
Price 0.675 0.98 0.665 0.65 0.67 0.88 0.69 -
P/RPS 0.44 0.59 0.28 0.22 0.27 0.34 0.34 4.58%
P/EPS 16.89 20.31 8.06 5.51 12.00 5.76 5.51 21.50%
EY 5.92 4.92 12.40 18.14 8.33 17.35 18.14 -17.69%
DY 4.03 6.11 9.02 6.15 8.69 7.93 12.32 -17.66%
P/NAPS 0.65 1.00 0.67 0.68 0.76 1.00 0.79 -3.33%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 CAGR
Date 06/11/15 10/11/14 15/11/13 09/11/12 16/11/11 18/11/10 05/02/10 -
Price 0.745 0.86 0.76 0.73 0.71 0.94 0.72 -
P/RPS 0.48 0.52 0.32 0.24 0.29 0.37 0.35 5.64%
P/EPS 18.64 17.83 9.21 6.19 12.72 6.16 5.75 22.69%
EY 5.36 5.61 10.85 16.15 7.86 16.24 17.38 -18.49%
DY 3.65 6.96 7.89 5.48 8.20 7.42 11.81 -18.46%
P/NAPS 0.72 0.88 0.77 0.77 0.81 1.07 0.83 -2.44%

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