[FPI] YoY TTM Result on 31-Mar-2010 [#1]

	31/03/13	31/03/12	31/03/11	31/03/10	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	684,488	650,072	639,113	509,501	579,673	557,821	507,917	4.51%
YoY %	5.29%	1.71%	25.44%	-12.11%	3.92%	9.83%	-	-
Horiz. %	134.76%	127.99%	125.83%	100.31%	114.13%	109.83%	100.00%	-
PBT	35,060	19,350	38,833	49,802	24,714	-461	7,072	26.73%
YoY %	81.19%	-50.17%	-22.03%	101.51%	5,460.95%	-106.52%	-	-
Horiz. %	495.76%	273.61%	549.11%	704.21%	349.46%	-6.52%	100.00%	-
Tax	-6,802	-5,145	-7,320	-7,772	-2,338	555	-1,121	30.58%
YoY %	-32.21%	29.71%	5.82%	-232.42%	-521.26%	149.51%	-	-
Horiz. %	606.78%	458.97%	652.99%	693.31%	208.56%	-49.51%	100.00%	-
NP	28,258	14,205	31,513	42,030	22,376	94	5,951	25.93%
YoY %	98.93%	-54.92%	-25.02%	87.84%	23,704.26%	-98.42%	-	-
Horiz. %	474.84%	238.70%	529.54%	706.27%	376.00%	1.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,889	13,313	28,342	36,110	18,298	-1,216	6,291	23.29%
YoY %	94.46%	-53.03%	-21.51%	97.34%	1,604.77%	-119.33%	-	-
Horiz. %	411.52%	211.62%	450.52%	573.99%	290.86%	-19.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.40%	26.59%	18.85%	15.61%	9.46%	-	15.85%	-
YoY %	-27.04%	41.06%	20.76%	65.01%	0.00%	-	-	-
Horiz. %	122.40%	167.76%	118.93%	98.49%	59.68%	-	100.00%	-
Total Cost	656,230	635,867	607,600	467,471	557,297	557,727	501,966	4.04%
YoY %	3.20%	4.65%	29.98%	-16.12%	-0.08%	11.11%	-	-
Horiz. %	130.73%	126.68%	121.04%	93.13%	111.02%	111.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	227,630	214,000	218,981	207,712	188,781	174,158	182,784	3.30%
YoY %	6.37%	-2.27%	5.43%	10.03%	8.40%	-4.72%	-	-
Horiz. %	124.53%	117.08%	119.80%	113.64%	103.28%	95.28%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	15,066	9,838	14,532	23,609	8,228	2,461	6,163	14.14%
YoY %	53.14%	-32.30%	-38.45%	186.93%	234.34%	-60.07%	-	-
Horiz. %	244.46%	159.63%	235.79%	383.08%	133.51%	39.93%	100.00%	-
Div Payout %	58.19%	73.90%	51.28%	65.38%	44.97%	0.00%	97.97%	-
YoY %	-21.26%	44.11%	-21.57%	45.39%	0.00%	0.00%	-	-
Horiz. %	59.40%	75.43%	52.34%	66.73%	45.90%	0.00%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	227,630	214,000	218,981	207,712	188,781	174,158	182,784	3.30%
YoY %	6.37%	-2.27%	5.43%	10.03%	8.40%	-4.72%	-	-
Horiz. %	124.53%	117.08%	119.80%	113.64%	103.28%	95.28%	100.00%	-
NOSH	250,142	245,978	257,624	238,749	82,078	81,764	82,335	17.87%
YoY %	1.69%	-4.52%	7.91%	190.88%	0.38%	-0.69%	-	-
Horiz. %	303.81%	298.75%	312.90%	289.97%	99.69%	99.31%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	4.13%	2.19%	4.93%	8.25%	3.86%	0.02%	1.17%	-
YoY %	88.58%	-55.58%	-40.24%	113.73%	19,200.00%	-98.29%	-	-
Horiz. %	352.99%	187.18%	421.37%	705.13%	329.91%	1.71%	100.00%	-
ROE	11.37%	6.22%	12.94%	17.38%	9.69%	-0.70%	3.44%	-
YoY %	82.80%	-51.93%	-25.55%	79.36%	1,484.29%	-120.35%	-	-
Horiz. %	330.52%	180.81%	376.16%	505.23%	281.69%	-20.35%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	273.64	264.28	248.08	213.40	706.24	682.23	616.89	-11.33%
YoY %	3.54%	6.53%	16.25%	-69.78%	3.52%	10.59%	-	-
Horiz. %	44.36%	42.84%	40.21%	34.59%	114.48%	110.59%	100.00%	-
EPS	10.35	5.41	11.00	15.12	22.29	-1.49	7.64	4.59%
YoY %	91.31%	-50.82%	-27.25%	-32.17%	1,595.97%	-119.50%	-	-
Horiz. %	135.47%	70.81%	143.98%	197.91%	291.75%	-19.50%	100.00%	-
DPS	6.02	4.00	5.64	9.89	10.00	3.00	7.50	-3.20%
YoY %	50.50%	-29.08%	-42.97%	-1.10%	233.33%	-60.00%	-	-
Horiz. %	80.27%	53.33%	75.20%	131.87%	133.33%	40.00%	100.00%	-
NAPS	0.91	0.87	0.85	0.87	2.30	2.13	2.22	-12.36%
YoY %	4.60%	2.35%	-2.30%	-62.17%	7.98%	-4.05%	-	-
Horiz. %	40.99%	39.19%	38.29%	39.19%	103.60%	95.95%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 238,749
RPS	265.18	251.85	247.60	197.39	224.57	216.11	196.77	4.51%
YoY %	5.29%	1.72%	25.44%	-12.10%	3.91%	9.83%	-	-
Horiz. %	134.77%	127.99%	125.83%	100.32%	114.13%	109.83%	100.00%	-
EPS	10.03	5.16	10.98	13.99	7.09	-0.47	2.44	23.27%
YoY %	94.38%	-53.01%	-21.52%	97.32%	1,608.51%	-119.26%	-	-
Horiz. %	411.07%	211.48%	450.00%	573.36%	290.57%	-19.26%	100.00%	-
DPS	5.84	3.81	5.63	9.15	3.19	0.95	2.39	14.13%
YoY %	53.28%	-32.33%	-38.47%	186.83%	235.79%	-60.25%	-	-
Horiz. %	244.35%	159.41%	235.56%	382.85%	133.47%	39.75%	100.00%	-
NAPS	0.8819	0.8291	0.8484	0.8047	0.7314	0.6747	0.7081	3.30%
YoY %	6.37%	-2.27%	5.43%	10.02%	8.40%	-4.72%	-	-
Horiz. %	124.54%	117.09%	119.81%	113.64%	103.29%	95.28%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	30/06/08	29/06/07	30/06/06	-
Price	0.70	0.65	0.86	1.06	0.41	0.93	1.01	-
P/RPS	0.26	0.25	0.35	0.50	0.06	0.14	0.16	7.45%
YoY %	4.00%	-28.57%	-30.00%	733.33%	-57.14%	-12.50%	-	-
Horiz. %	162.50%	156.25%	218.75%	312.50%	37.50%	87.50%	100.00%	-
P/EPS	6.76	12.01	7.82	7.01	1.84	-62.53	13.22	-9.45%
YoY %	-43.71%	53.58%	11.55%	280.98%	102.94%	-573.00%	-	-
Horiz. %	51.13%	90.85%	59.15%	53.03%	13.92%	-473.00%	100.00%	-
EY	14.79	8.33	12.79	14.27	54.37	-1.60	7.57	10.42%
YoY %	77.55%	-34.87%	-10.37%	-73.75%	3,498.12%	-121.14%	-	-
Horiz. %	195.38%	110.04%	168.96%	188.51%	718.23%	-21.14%	100.00%	-
DY	8.60	6.15	6.56	9.33	24.39	3.23	7.43	2.18%
YoY %	39.84%	-6.25%	-29.69%	-61.75%	655.11%	-56.53%	-	-
Horiz. %	115.75%	82.77%	88.29%	125.57%	328.26%	43.47%	100.00%	-
P/NAPS	0.77	0.75	1.01	1.22	0.18	0.44	0.45	8.27%
YoY %	2.67%	-25.74%	-17.21%	577.78%	-59.09%	-2.22%	-	-
Horiz. %	171.11%	166.67%	224.44%	271.11%	40.00%	97.78%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	26/04/13	25/04/12	27/04/11	19/05/10	30/07/08	31/07/07	28/07/06	-
Price	0.70	0.66	0.86	1.03	1.15	0.94	1.05	-
P/RPS	0.26	0.25	0.35	0.48	0.16	0.14	0.17	6.49%
YoY %	4.00%	-28.57%	-27.08%	200.00%	14.29%	-17.65%	-	-
Horiz. %	152.94%	147.06%	205.88%	282.35%	94.12%	82.35%	100.00%	-
P/EPS	6.76	12.19	7.82	6.81	5.16	-63.21	13.74	-9.96%
YoY %	-44.54%	55.88%	14.83%	31.98%	108.16%	-560.04%	-	-
Horiz. %	49.20%	88.72%	56.91%	49.56%	37.55%	-460.04%	100.00%	-
EY	14.79	8.20	12.79	14.68	19.39	-1.58	7.28	11.06%
YoY %	80.37%	-35.89%	-12.87%	-24.29%	1,327.22%	-121.70%	-	-
Horiz. %	203.16%	112.64%	175.69%	201.65%	266.35%	-21.70%	100.00%	-
DY	8.60	6.06	6.56	9.60	8.70	3.19	7.14	2.79%
YoY %	41.91%	-7.62%	-31.67%	10.34%	172.73%	-55.32%	-	-
Horiz. %	120.45%	84.87%	91.88%	134.45%	121.85%	44.68%	100.00%	-
P/NAPS	0.77	0.76	1.01	1.18	0.50	0.44	0.47	7.58%
YoY %	1.32%	-24.75%	-14.41%	136.00%	13.64%	-6.38%	-	-
Horiz. %	163.83%	161.70%	214.89%	251.06%	106.38%	93.62%	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