[FPI] QoQ TTM Result on 30-Jun-2009 [#1]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	509,501	470,447	453,072	506,418	544,130	579,375	600,693	-10.40%
YoY %	8.30%	3.83%	-10.53%	-6.93%	-6.08%	-3.55%	-	-
Horiz. %	84.82%	78.32%	75.42%	84.31%	90.58%	96.45%	100.00%	-
PBT	49,802	39,863	24,696	21,236	19,115	21,945	26,045	54.11%
YoY %	24.93%	61.41%	16.29%	11.10%	-12.90%	-15.74%	-	-
Horiz. %	191.22%	153.05%	94.82%	81.54%	73.39%	84.26%	100.00%	-
Tax	-7,772	-6,144	-3,679	-2,106	-916	-1,614	-2,538	111.02%
YoY %	-26.50%	-67.00%	-74.69%	-129.91%	43.25%	36.41%	-	-
Horiz. %	306.23%	242.08%	144.96%	82.98%	36.09%	63.59%	100.00%	-
NP	42,030	33,719	21,017	19,130	18,199	20,331	23,507	47.36%
YoY %	24.65%	60.44%	9.86%	5.12%	-10.49%	-13.51%	-	-
Horiz. %	178.80%	143.44%	89.41%	81.38%	77.42%	86.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,110	28,982	17,508	14,726	13,126	15,054	18,202	57.95%
YoY %	24.59%	65.54%	18.89%	12.19%	-12.81%	-17.29%	-	-
Horiz. %	198.38%	159.22%	96.19%	80.90%	72.11%	82.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.61%	15.41%	14.90%	9.92%	4.79%	7.35%	9.74%	-
YoY %	1.30%	3.42%	50.20%	107.10%	-34.83%	-24.54%	-	-
Horiz. %	160.27%	158.21%	152.98%	101.85%	49.18%	75.46%	100.00%	-
Total Cost	467,471	436,728	432,055	487,288	525,931	559,044	577,186	-13.12%
YoY %	7.04%	1.08%	-11.33%	-7.35%	-5.92%	-3.14%	-	-
Horiz. %	80.99%	75.67%	74.86%	84.42%	91.12%	96.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	207,712	201,460	195,428	186,648	190,899	153,999	197,109	3.55%
YoY %	3.10%	3.09%	4.70%	-2.23%	23.96%	-21.87%	-	-
Horiz. %	105.38%	102.21%	99.15%	94.69%	96.85%	78.13%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	23,609	19,547	19,547	12,649	12,649	5,764	8,228	102.05%
YoY %	20.78%	0.00%	54.53%	0.00%	119.45%	-29.95%	-	-
Horiz. %	286.93%	237.57%	237.57%	153.73%	153.73%	70.05%	100.00%	-
Div Payout %	65.38%	67.45%	111.65%	85.90%	96.37%	38.29%	45.21%	-
YoY %	-3.07%	-39.59%	29.98%	-10.86%	151.68%	-15.31%	-	-
Horiz. %	144.61%	149.19%	246.96%	190.00%	213.16%	84.69%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	207,712	201,460	195,428	186,648	190,899	153,999	197,109	3.55%
YoY %	3.10%	3.09%	4.70%	-2.23%	23.96%	-21.87%	-	-
Horiz. %	105.38%	102.21%	99.15%	94.69%	96.85%	78.13%	100.00%	-
NOSH	238,749	231,564	229,915	230,430	229,999	183,333	82,129	103.81%
YoY %	3.10%	0.72%	-0.22%	0.19%	25.45%	123.23%	-	-
Horiz. %	290.70%	281.95%	279.94%	280.57%	280.05%	223.23%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	8.25%	7.17%	4.64%	3.78%	3.34%	3.51%	3.91%	-
YoY %	15.06%	54.53%	22.75%	13.17%	-4.84%	-10.23%	-	-
Horiz. %	211.00%	183.38%	118.67%	96.68%	85.42%	89.77%	100.00%	-
ROE	17.38%	14.39%	8.96%	7.89%	6.88%	9.78%	9.23%	-
YoY %	20.78%	60.60%	13.56%	14.68%	-29.65%	5.96%	-	-
Horiz. %	188.30%	155.90%	97.07%	85.48%	74.54%	105.96%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	213.40	203.16	197.06	219.77	236.58	316.02	731.40	-56.04%
YoY %	5.04%	3.10%	-10.33%	-7.11%	-25.14%	-56.79%	-	-
Horiz. %	29.18%	27.78%	26.94%	30.05%	32.35%	43.21%	100.00%	-
EPS	15.12	12.52	7.61	6.39	5.71	8.21	22.16	-22.51%
YoY %	20.77%	64.52%	19.09%	11.91%	-30.45%	-62.95%	-	-
Horiz. %	68.23%	56.50%	34.34%	28.84%	25.77%	37.05%	100.00%	-
DPS	9.89	8.50	8.50	5.49	5.50	3.14	10.00	-0.73%
YoY %	16.35%	0.00%	54.83%	-0.18%	75.16%	-68.60%	-	-
Horiz. %	98.90%	85.00%	85.00%	54.90%	55.00%	31.40%	100.00%	-
NAPS	0.87	0.87	0.85	0.81	0.83	0.84	2.40	-49.19%
YoY %	0.00%	2.35%	4.94%	-2.41%	-1.19%	-65.00%	-	-
Horiz. %	36.25%	36.25%	35.42%	33.75%	34.58%	35.00%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 230,430
RPS	197.46	182.32	175.59	196.26	210.88	224.54	232.80	-10.40%
YoY %	8.30%	3.83%	-10.53%	-6.93%	-6.08%	-3.55%	-	-
Horiz. %	84.82%	78.32%	75.43%	84.30%	90.58%	96.45%	100.00%	-
EPS	13.99	11.23	6.79	5.71	5.09	5.83	7.05	57.97%
YoY %	24.58%	65.39%	18.91%	12.18%	-12.69%	-17.30%	-	-
Horiz. %	198.44%	159.29%	96.31%	80.99%	72.20%	82.70%	100.00%	-
DPS	9.15	7.58	7.58	4.90	4.90	2.23	3.19	102.00%
YoY %	20.71%	0.00%	54.69%	0.00%	119.73%	-30.09%	-	-
Horiz. %	286.83%	237.62%	237.62%	153.61%	153.61%	69.91%	100.00%	-
NAPS	0.805	0.7808	0.7574	0.7234	0.7398	0.5968	0.7639	3.55%
YoY %	3.10%	3.09%	4.70%	-2.22%	23.96%	-21.87%	-	-
Horiz. %	105.38%	102.21%	99.15%	94.70%	96.85%	78.13%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	1.06	0.69	0.65	0.56	0.50	0.55	0.52	-
P/RPS	0.50	0.34	0.33	0.25	0.21	0.17	0.07	271.33%
YoY %	47.06%	3.03%	32.00%	19.05%	23.53%	142.86%	-	-
Horiz. %	714.29%	485.71%	471.43%	357.14%	300.00%	242.86%	100.00%	-
P/EPS	7.01	5.51	8.54	8.76	8.76	6.70	2.35	107.35%
YoY %	27.22%	-35.48%	-2.51%	0.00%	30.75%	185.11%	-	-
Horiz. %	298.30%	234.47%	363.40%	372.77%	372.77%	285.11%	100.00%	-
EY	14.27	18.14	11.72	11.41	11.41	14.93	42.62	-51.81%
YoY %	-21.33%	54.78%	2.72%	0.00%	-23.58%	-64.97%	-	-
Horiz. %	33.48%	42.56%	27.50%	26.77%	26.77%	35.03%	100.00%	-
DY	9.33	12.32	13.08	9.80	11.00	5.72	19.23	-38.28%
YoY %	-24.27%	-5.81%	33.47%	-10.91%	92.31%	-70.25%	-	-
Horiz. %	48.52%	64.07%	68.02%	50.96%	57.20%	29.75%	100.00%	-
P/NAPS	1.22	0.79	0.76	0.69	0.60	0.65	0.22	213.62%
YoY %	54.43%	3.95%	10.14%	15.00%	-7.69%	195.45%	-	-
Horiz. %	554.55%	359.09%	345.45%	313.64%	272.73%	295.45%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	19/05/10	05/02/10	18/11/09	31/07/09	20/05/09	17/02/09	18/11/08	-
Price	1.03	0.72	0.67	0.61	0.56	0.50	1.18	-
P/RPS	0.48	0.35	0.34	0.28	0.24	0.16	0.16	108.14%
YoY %	37.14%	2.94%	21.43%	16.67%	50.00%	0.00%	-	-
Horiz. %	300.00%	218.75%	212.50%	175.00%	150.00%	100.00%	100.00%	-
P/EPS	6.81	5.75	8.80	9.55	9.81	6.09	5.32	17.91%
YoY %	18.43%	-34.66%	-7.85%	-2.65%	61.08%	14.47%	-	-
Horiz. %	128.01%	108.08%	165.41%	179.51%	184.40%	114.47%	100.00%	-
EY	14.68	17.38	11.37	10.48	10.19	16.42	18.78	-15.15%
YoY %	-15.54%	52.86%	8.49%	2.85%	-37.94%	-12.57%	-	-
Horiz. %	78.17%	92.55%	60.54%	55.80%	54.26%	87.43%	100.00%	-
DY	9.60	11.81	12.69	9.00	9.82	6.29	8.47	8.71%
YoY %	-18.71%	-6.93%	41.00%	-8.35%	56.12%	-25.74%	-	-
Horiz. %	113.34%	139.43%	149.82%	106.26%	115.94%	74.26%	100.00%	-
P/NAPS	1.18	0.83	0.79	0.75	0.67	0.60	0.49	79.75%
YoY %	42.17%	5.06%	5.33%	11.94%	11.67%	22.45%	-	-
Horiz. %	240.82%	169.39%	161.22%	153.06%	136.73%	122.45%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 16:45:00

EMA 5

5 Mins

BUY

2024-06-26 16:40:00

ADX

10 Mins

BUY

2024-06-26 16:40:00

ADX

5 Mins

BUY

2024-06-26 16:20:00

ADX

10 Mins

SELL

2024-06-26 16:20:00

TURTLE SYSTEM 20

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

637

YTLPOWR

YTL POWER INTERNATIONAL BHD

632

NOTION

NOTION VTEC BHD

624

PTRANS

PERAK TRANSIT BERHAD

624

HLIND

HONG LEONG INDUSTRIES BHD

595

MPI

MALAYSIAN PACIFIC INDUSTRIES

579

SNS

SNS NETWORK TECHNOLOGY BERHAD

437

PBBANK

PUBLIC BANK BHD

395

GENTING

GENTING BHD

383

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More