[FPI] QoQ TTM Result on 31-Dec-2012 [#4]

Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -6.15%
YoY- 118.34%
Quarter Report
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 581,500 635,592 684,488 734,474 737,579 716,671 650,072 -7.15%
PBT 25,062 29,266 35,060 36,559 40,833 32,216 19,350 18.80%
Tax -2,980 -4,623 -6,802 -7,176 -8,579 -6,662 -5,145 -30.49%
NP 22,082 24,643 28,258 29,383 32,254 25,554 14,205 34.15%
-
NP to SH 20,367 22,992 25,889 27,100 28,875 22,602 13,313 32.73%
-
Tax Rate 11.89% 15.80% 19.40% 19.63% 21.01% 20.68% 26.59% -
Total Cost 559,418 610,949 656,230 705,091 705,325 691,117 635,867 -8.17%
-
Net Worth 244,445 236,328 227,630 243,567 232,688 224,466 214,000 9.26%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 15,066 15,066 15,066 15,066 9,838 9,838 9,838 32.82%
Div Payout % 73.97% 65.53% 58.19% 55.59% 34.07% 43.53% 73.90% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 244,445 236,328 227,630 243,567 232,688 224,466 214,000 9.26%
NOSH 246,914 248,766 250,142 251,100 244,934 246,666 245,978 0.25%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.80% 3.88% 4.13% 4.00% 4.37% 3.57% 2.19% -
ROE 8.33% 9.73% 11.37% 11.13% 12.41% 10.07% 6.22% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 235.51 255.50 273.64 292.50 301.13 290.54 264.28 -7.38%
EPS 8.25 9.24 10.35 10.79 11.79 9.16 5.41 32.45%
DPS 6.00 6.00 6.02 6.00 4.00 4.00 4.00 31.00%
NAPS 0.99 0.95 0.91 0.97 0.95 0.91 0.87 8.98%
Adjusted Per Share Value based on latest NOSH - 251,100
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 225.38 246.35 265.30 284.68 285.88 277.77 251.96 -7.15%
EPS 7.89 8.91 10.03 10.50 11.19 8.76 5.16 32.69%
DPS 5.84 5.84 5.84 5.84 3.81 3.81 3.81 32.90%
NAPS 0.9474 0.916 0.8823 0.944 0.9019 0.87 0.8294 9.26%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.665 0.70 0.70 0.71 0.65 0.64 0.65 -
P/RPS 0.28 0.27 0.26 0.24 0.22 0.22 0.25 7.84%
P/EPS 8.06 7.57 6.76 6.58 5.51 6.98 12.01 -23.32%
EY 12.40 13.20 14.79 15.20 18.14 14.32 8.33 30.34%
DY 9.02 8.57 8.60 8.45 6.15 6.25 6.15 29.05%
P/NAPS 0.67 0.74 0.77 0.73 0.68 0.70 0.75 -7.23%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 16/08/13 26/04/13 22/02/13 09/11/12 15/08/12 25/04/12 -
Price 0.76 0.69 0.70 0.79 0.73 0.62 0.66 -
P/RPS 0.32 0.27 0.26 0.27 0.24 0.21 0.25 17.87%
P/EPS 9.21 7.47 6.76 7.32 6.19 6.77 12.19 -17.03%
EY 10.85 13.39 14.79 13.66 16.15 14.78 8.20 20.50%
DY 7.89 8.70 8.60 7.59 5.48 6.45 6.06 19.21%
P/NAPS 0.77 0.73 0.77 0.81 0.77 0.68 0.76 0.87%

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