[FPI] YoY TTM Result on 31-Mar-2005 [#4]

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
TTM Result
Revenue	544,566	571,654	457,498	337,365	312,760	289,533	310,950	9.77%
YoY %	-4.74%	24.95%	35.61%	7.87%	8.02%	-6.89%	-	-
Horiz. %	175.13%	183.84%	147.13%	108.49%	100.58%	93.11%	100.00%	-
PBT	14,429	519	6,065	3,199	8,284	3,957	9,458	7.28%
YoY %	2,680.15%	-91.44%	89.59%	-61.38%	109.35%	-58.16%	-	-
Horiz. %	152.56%	5.49%	64.13%	33.82%	87.59%	41.84%	100.00%	-
Tax	-1,061	32	-908	-393	-1,161	-243	-4,233	-20.57%
YoY %	-3,415.62%	103.52%	-131.04%	66.15%	-377.78%	94.26%	-	-
Horiz. %	25.06%	-0.76%	21.45%	9.28%	27.43%	5.74%	100.00%	-
NP	13,368	551	5,157	2,806	7,123	3,714	5,225	16.93%
YoY %	2,326.13%	-89.32%	83.78%	-60.61%	91.79%	-28.92%	-	-
Horiz. %	255.85%	10.55%	98.70%	53.70%	136.33%	71.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,935	20	4,923	2,806	7,123	3,714	5,225	13.08%
YoY %	54,575.00%	-99.59%	75.45%	-60.61%	91.79%	-28.92%	-	-
Horiz. %	209.28%	0.38%	94.22%	53.70%	136.33%	71.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.35%	-6.17%	14.97%	12.29%	14.01%	6.14%	44.76%	-
YoY %	219.12%	-141.22%	21.81%	-12.28%	128.18%	-86.28%	-	-
Horiz. %	16.42%	-13.78%	33.45%	27.46%	31.30%	13.72%	100.00%	-
Total Cost	531,198	571,103	452,341	334,559	305,637	285,819	305,725	9.63%
YoY %	-6.99%	26.25%	35.21%	9.46%	6.93%	-6.51%	-	-
Horiz. %	173.75%	186.80%	147.96%	109.43%	99.97%	93.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	180,339	174,769	177,498	174,836	163,606	173,763	174,585	0.54%
YoY %	3.19%	-1.54%	1.52%	6.86%	-5.85%	-0.47%	-	-
Horiz. %	103.30%	100.11%	101.67%	100.14%	93.71%	99.53%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	8,228	2,461	6,163	4,104	8,180	4,078	4,098	12.30%
YoY %	234.34%	-60.07%	50.17%	-49.83%	100.59%	-0.49%	-	-
Horiz. %	200.78%	60.05%	150.39%	100.15%	199.61%	99.51%	100.00%	-
Div Payout %	75.25%	12,307.69%	125.19%	146.26%	114.84%	109.83%	78.44%	-
YoY %	-99.39%	9,731.21%	-14.41%	27.36%	4.56%	40.02%	-	-
Horiz. %	95.93%	15,690.58%	159.60%	186.46%	146.40%	140.02%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	180,339	174,769	177,498	174,836	163,606	173,763	174,585	0.54%
YoY %	3.19%	-1.54%	1.52%	6.86%	-5.85%	-0.47%	-	-
Horiz. %	103.30%	100.11%	101.67%	100.14%	93.71%	99.53%	100.00%	-
NOSH	82,346	82,051	82,175	82,082	81,803	81,578	81,965	0.07%
YoY %	0.36%	-0.15%	0.11%	0.34%	0.28%	-0.47%	-	-
Horiz. %	100.46%	100.10%	100.26%	100.14%	99.80%	99.53%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	2.45%	0.10%	1.13%	0.83%	2.28%	1.28%	1.68%	-
YoY %	2,350.00%	-91.15%	36.14%	-63.60%	78.12%	-23.81%	-	-
Horiz. %	145.83%	5.95%	67.26%	49.40%	135.71%	76.19%	100.00%	-
ROE	6.06%	0.01%	2.77%	1.60%	4.35%	2.14%	2.99%	-
YoY %	60,500.00%	-99.64%	73.12%	-63.22%	103.27%	-28.43%	-	-
Horiz. %	202.68%	0.33%	92.64%	53.51%	145.48%	71.57%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	661.31	696.70	556.74	411.01	382.33	354.91	379.37	9.69%
YoY %	-5.08%	25.14%	35.46%	7.50%	7.73%	-6.45%	-	-
Horiz. %	174.32%	183.65%	146.75%	108.34%	100.78%	93.55%	100.00%	-
EPS	13.28	0.02	5.99	3.42	8.71	4.55	6.37	13.01%
YoY %	66,300.00%	-99.67%	75.15%	-60.73%	91.43%	-28.57%	-	-
Horiz. %	208.48%	0.31%	94.03%	53.69%	136.73%	71.43%	100.00%	-
DPS	10.00	3.00	7.50	5.00	10.00	5.00	5.00	12.23%
YoY %	233.33%	-60.00%	50.00%	-50.00%	100.00%	0.00%	-	-
Horiz. %	200.00%	60.00%	150.00%	100.00%	200.00%	100.00%	100.00%	-
NAPS	2.19	2.13	2.16	2.13	2.00	2.13	2.13	0.46%
YoY %	2.82%	-1.39%	1.41%	6.50%	-6.10%	0.00%	-	-
Horiz. %	102.82%	100.00%	101.41%	100.00%	93.90%	100.00%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 82,082
RPS	210.97	221.47	177.24	130.70	121.17	112.17	120.47	9.77%
YoY %	-4.74%	24.95%	35.61%	7.86%	8.02%	-6.89%	-	-
Horiz. %	175.12%	183.84%	147.12%	108.49%	100.58%	93.11%	100.00%	-
EPS	4.24	0.01	1.91	1.09	2.76	1.44	2.02	13.14%
YoY %	42,300.00%	-99.48%	75.23%	-60.51%	91.67%	-28.71%	-	-
Horiz. %	209.90%	0.50%	94.55%	53.96%	136.63%	71.29%	100.00%	-
DPS	3.19	0.95	2.39	1.59	3.17	1.58	1.59	12.29%
YoY %	235.79%	-60.25%	50.31%	-49.84%	100.63%	-0.63%	-	-
Horiz. %	200.63%	59.75%	150.31%	100.00%	199.37%	99.37%	100.00%	-
NAPS	0.6987	0.6771	0.6877	0.6773	0.6338	0.6732	0.6764	0.54%
YoY %	3.19%	-1.54%	1.54%	6.86%	-5.85%	-0.47%	-	-
Horiz. %	103.30%	100.10%	101.67%	100.13%	93.70%	99.53%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	0.96	0.98	1.00	1.28	1.18	1.47	1.77	-
P/RPS	0.15	0.14	0.18	0.31	0.31	0.41	0.47	-17.31%
YoY %	7.14%	-22.22%	-41.94%	0.00%	-24.39%	-12.77%	-	-
Horiz. %	31.91%	29.79%	38.30%	65.96%	65.96%	87.23%	100.00%	-
P/EPS	7.23	4,020.51	16.69	37.44	13.55	32.29	27.77	-20.07%
YoY %	-99.82%	23,989.33%	-55.42%	176.31%	-58.04%	16.28%	-	-
Horiz. %	26.04%	14,477.89%	60.10%	134.82%	48.79%	116.28%	100.00%	-
EY	13.83	0.02	5.99	2.67	7.38	3.10	3.60	25.12%
YoY %	69,050.00%	-99.67%	124.34%	-63.82%	138.06%	-13.89%	-	-
Horiz. %	384.17%	0.56%	166.39%	74.17%	205.00%	86.11%	100.00%	-
DY	10.42	3.06	7.50	3.91	8.47	3.40	2.82	24.31%
YoY %	240.52%	-59.20%	91.82%	-53.84%	149.12%	20.57%	-	-
Horiz. %	369.50%	108.51%	265.96%	138.65%	300.35%	120.57%	100.00%	-
P/NAPS	0.44	0.46	0.46	0.60	0.59	0.69	0.83	-10.02%
YoY %	-4.35%	0.00%	-23.33%	1.69%	-14.49%	-16.87%	-	-
Horiz. %	53.01%	55.42%	55.42%	72.29%	71.08%	83.13%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	20/05/08	29/05/07	25/05/06	31/05/05	19/05/04	29/05/03	30/05/02	-
Price	1.00	1.00	1.04	1.18	1.10	1.35	1.59	-
P/RPS	0.15	0.14	0.19	0.29	0.29	0.38	0.42	-15.75%
YoY %	7.14%	-26.32%	-34.48%	0.00%	-23.68%	-9.52%	-	-
Horiz. %	35.71%	33.33%	45.24%	69.05%	69.05%	90.48%	100.00%	-
P/EPS	7.53	4,102.56	17.36	34.52	12.63	29.65	24.94	-18.07%
YoY %	-99.82%	23,532.26%	-49.71%	173.32%	-57.40%	18.89%	-	-
Horiz. %	30.19%	16,449.72%	69.61%	138.41%	50.64%	118.89%	100.00%	-
EY	13.28	0.02	5.76	2.90	7.92	3.37	4.01	22.06%
YoY %	66,300.00%	-99.65%	98.62%	-63.38%	135.01%	-15.96%	-	-
Horiz. %	331.17%	0.50%	143.64%	72.32%	197.51%	84.04%	100.00%	-
DY	10.00	3.00	7.21	4.24	9.09	3.70	3.14	21.27%
YoY %	233.33%	-58.39%	70.05%	-53.36%	145.68%	17.83%	-	-
Horiz. %	318.47%	95.54%	229.62%	135.03%	289.49%	117.83%	100.00%	-
P/NAPS	0.46	0.47	0.48	0.55	0.55	0.63	0.75	-7.81%
YoY %	-2.13%	-2.08%	-12.73%	0.00%	-12.70%	-16.00%	-	-
Horiz. %	61.33%	62.67%	64.00%	73.33%	73.33%	84.00%	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