[FPI] YoY Annual (Unaudited) Result on 31-Mar-2009 [#4]

	31/12/11	31/12/10	31/12/09	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Annual (Unaudited) Result
Revenue	618,350	515,878	397,675	544,129	544,567	571,654	457,497	5.37%
YoY %	19.86%	29.72%	-26.92%	-0.08%	-4.74%	24.95%	-	-
Horiz. %	135.16%	112.76%	86.92%	118.94%	119.03%	124.95%	100.00%	-
PBT	17,062	36,869	43,865	19,111	14,432	520	6,151	19.39%
YoY %	-53.72%	-15.95%	129.53%	32.42%	2,675.38%	-91.55%	-	-
Horiz. %	277.39%	599.40%	713.14%	310.70%	234.63%	8.45%	100.00%	-
Tax	-4,727	-6,283	-7,246	-914	-725	32	-689	39.73%
YoY %	24.77%	13.29%	-692.78%	-26.07%	-2,365.62%	104.64%	-	-
Horiz. %	686.07%	911.90%	1,051.67%	132.66%	105.22%	-4.64%	100.00%	-
NP	12,335	30,586	36,619	18,197	13,707	552	5,462	15.20%
YoY %	-59.67%	-16.48%	101.24%	32.76%	2,383.15%	-89.89%	-	-
Horiz. %	225.83%	559.98%	670.43%	333.16%	250.95%	10.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,411	26,281	31,719	13,125	11,274	21	5,005	17.08%
YoY %	-52.78%	-17.14%	141.67%	16.42%	53,585.71%	-99.58%	-	-
Horiz. %	247.97%	525.09%	633.75%	262.24%	225.25%	0.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.70%	17.04%	16.52%	4.78%	5.02%	-6.15%	11.20%	-
YoY %	62.56%	3.15%	245.61%	-4.78%	181.63%	-154.91%	-	-
Horiz. %	247.32%	152.14%	147.50%	42.68%	44.82%	-54.91%	100.00%	-
Total Cost	606,015	485,292	361,056	525,932	530,860	571,102	452,035	5.22%
YoY %	24.88%	34.41%	-31.35%	-0.93%	-7.05%	26.34%	-	-
Horiz. %	134.06%	107.36%	79.87%	116.35%	117.44%	126.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	221,368	221,055	203,733	155,016	90,328	149,100	178,084	3.85%
YoY %	0.14%	8.50%	31.43%	71.61%	-39.42%	-16.28%	-	-
Horiz. %	124.31%	124.13%	114.40%	87.05%	50.72%	83.72%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	9,838	14,737	7,025	10,272	4,105	2,100	6,154	8.49%
YoY %	-33.24%	109.78%	-31.61%	150.23%	95.48%	-65.88%	-	-
Horiz. %	159.86%	239.47%	114.15%	166.92%	66.70%	34.12%	100.00%	-
Div Payout %	79.27%	56.07%	22.15%	78.26%	36.42%	10,000.00%	122.98%	-
YoY %	41.38%	153.14%	-71.70%	114.88%	-99.64%	8,031.40%	-	-
Horiz. %	64.46%	45.59%	18.01%	63.64%	29.61%	8,131.40%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	221,368	221,055	203,733	155,016	90,328	149,100	178,084	3.85%
YoY %	0.14%	8.50%	31.43%	71.61%	-39.42%	-16.28%	-	-
Horiz. %	124.31%	124.13%	114.40%	87.05%	50.72%	83.72%	100.00%	-
NOSH	245,965	245,616	234,176	186,766	82,117	70,000	82,066	21.00%
YoY %	0.14%	4.89%	25.38%	127.44%	17.31%	-14.70%	-	-
Horiz. %	299.72%	299.29%	285.35%	227.58%	100.06%	85.30%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	1.99%	5.93%	9.21%	3.34%	2.52%	0.10%	1.19%	-
YoY %	-66.44%	-35.61%	175.75%	32.54%	2,420.00%	-91.60%	-	-
Horiz. %	167.23%	498.32%	773.95%	280.67%	211.76%	8.40%	100.00%	-
ROE	5.61%	11.89%	15.57%	8.47%	12.48%	0.01%	2.81%	-
YoY %	-52.82%	-23.64%	83.83%	-32.13%	124,700.00%	-99.64%	-	-
Horiz. %	199.64%	423.13%	554.09%	301.42%	444.13%	0.36%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	251.40	210.03	169.82	291.34	663.16	816.65	557.47	-12.92%
YoY %	19.70%	23.68%	-41.71%	-56.07%	-18.80%	46.49%	-	-
Horiz. %	45.10%	37.68%	30.46%	52.26%	118.96%	146.49%	100.00%	-
EPS	5.00	10.70	13.60	7.03	6.87	0.03	6.10	-3.39%
YoY %	-53.27%	-21.32%	93.46%	2.33%	22,800.00%	-99.51%	-	-
Horiz. %	81.97%	175.41%	222.95%	115.25%	112.62%	0.49%	100.00%	-
DPS	4.00	6.00	3.00	5.50	5.00	3.00	7.50	-10.34%
YoY %	-33.33%	100.00%	-45.45%	10.00%	66.67%	-60.00%	-	-
Horiz. %	53.33%	80.00%	40.00%	73.33%	66.67%	40.00%	100.00%	-
NAPS	0.90	0.90	0.87	0.83	1.10	2.13	2.17	-14.17%
YoY %	0.00%	3.45%	4.82%	-24.55%	-48.36%	-1.84%	-	-
Horiz. %	41.47%	41.47%	40.09%	38.25%	50.69%	98.16%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 229,999
RPS	239.64	199.93	154.12	210.88	211.05	221.54	177.30	5.37%
YoY %	19.86%	29.72%	-26.92%	-0.08%	-4.74%	24.95%	-	-
Horiz. %	135.16%	112.76%	86.93%	118.94%	119.04%	124.95%	100.00%	-
EPS	4.81	10.19	12.29	5.09	4.37	0.01	1.94	17.08%
YoY %	-52.80%	-17.09%	141.45%	16.48%	43,600.00%	-99.48%	-	-
Horiz. %	247.94%	525.26%	633.51%	262.37%	225.26%	0.52%	100.00%	-
DPS	3.81	5.71	2.72	3.98	1.59	0.81	2.39	8.43%
YoY %	-33.27%	109.93%	-31.66%	150.31%	96.30%	-66.11%	-	-
Horiz. %	159.41%	238.91%	113.81%	166.53%	66.53%	33.89%	100.00%	-
NAPS	0.8579	0.8567	0.7896	0.6008	0.3501	0.5778	0.6902	3.85%
YoY %	0.14%	8.50%	31.42%	71.61%	-39.41%	-16.29%	-	-
Horiz. %	124.30%	124.12%	114.40%	87.05%	50.72%	83.71%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/12/10	31/12/09	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	0.72	0.88	0.69	0.50	0.96	0.98	1.00	-
P/RPS	0.29	0.00	0.41	0.17	0.14	0.12	0.18	8.63%
YoY %	0.00%	0.00%	141.18%	21.43%	16.67%	-33.33%	-	-
Horiz. %	161.11%	0.00%	227.78%	94.44%	77.78%	66.67%	100.00%	-
P/EPS	14.27	0.00	5.09	7.11	6.99	3,266.67	16.40	-2.38%
YoY %	0.00%	0.00%	-28.41%	1.72%	-99.79%	19,818.72%	-	-
Horiz. %	87.01%	0.00%	31.04%	43.35%	42.62%	19,918.72%	100.00%	-
EY	7.01	0.00	19.63	14.05	14.30	0.03	6.10	2.44%
YoY %	0.00%	0.00%	39.72%	-1.75%	47,566.67%	-99.51%	-	-
Horiz. %	114.92%	0.00%	321.80%	230.33%	234.43%	0.49%	100.00%	-
DY	5.56	6.82	4.35	11.00	5.21	3.06	7.50	-5.06%
YoY %	-18.48%	56.78%	-60.45%	111.13%	70.26%	-59.20%	-	-
Horiz. %	74.13%	90.93%	58.00%	146.67%	69.47%	40.80%	100.00%	-
P/NAPS	0.80	0.98	0.79	0.60	0.87	0.46	0.46	10.09%
YoY %	-18.37%	24.05%	31.67%	-31.03%	89.13%	0.00%	-	-
Horiz. %	173.91%	213.04%	171.74%	130.43%	189.13%	100.00%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	24/02/12	03/03/11	19/05/10	20/05/09	20/05/08	29/05/07	25/05/06	-
Price	0.74	0.92	1.03	0.56	1.00	1.00	1.04	-
P/RPS	0.29	0.00	0.61	0.19	0.15	0.12	0.19	7.62%
YoY %	0.00%	0.00%	221.05%	26.67%	25.00%	-36.84%	-	-
Horiz. %	152.63%	0.00%	321.05%	100.00%	78.95%	63.16%	100.00%	-
P/EPS	14.67	0.00	7.60	7.97	7.28	3,333.33	17.05	-2.57%
YoY %	0.00%	0.00%	-4.64%	9.48%	-99.78%	19,450.32%	-	-
Horiz. %	86.04%	0.00%	44.57%	46.74%	42.70%	19,550.32%	100.00%	-
EY	6.82	0.00	13.15	12.55	13.73	0.03	5.86	2.67%
YoY %	0.00%	0.00%	4.78%	-8.59%	45,666.67%	-99.49%	-	-
Horiz. %	116.38%	0.00%	224.40%	214.16%	234.30%	0.51%	100.00%	-
DY	5.41	6.52	2.91	9.82	5.00	3.00	7.21	-4.86%
YoY %	-17.02%	124.05%	-70.37%	96.40%	66.67%	-58.39%	-	-
Horiz. %	75.03%	90.43%	40.36%	136.20%	69.35%	41.61%	100.00%	-
P/NAPS	0.82	1.02	1.18	0.67	0.91	0.47	0.48	9.74%
YoY %	-19.61%	-13.56%	76.12%	-26.37%	93.62%	-2.08%	-	-
Horiz. %	170.83%	212.50%	245.83%	139.58%	189.58%	97.92%	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 15:00:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-06-26 15:00:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-06-26 15:00:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-06-26 11:30:00

EMA 5

30 Mins

BUY

2024-06-26 10:50:00

EMA 5

10 Mins

BUY

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

PTRANS

PERAK TRANSIT BERHAD

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

625

NOTION

NOTION VTEC BHD

616

HLIND

HONG LEONG INDUSTRIES BHD

600

MPI

MALAYSIAN PACIFIC INDUSTRIES

583

DNEX

DAGANG NEXCHANGE BERHAD

578

SNS

SNS NETWORK TECHNOLOGY BERHAD

419

GENTING

GENTING BHD

385

PBBANK

PUBLIC BANK BHD

383

Daily Stocks

HSI-HUZ

0.185

-0.01

304,453,800

HSI-HU8

0.075

0.00

266,032,600

INGENIEU

0.06

-0.005

224,842,500

HSI-CXV

0.14

-0.005

215,896,300

HSI-CXF

0.115

-0.005

152,072,100

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.065

0.00

99,578,500

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.735

+0.04

70,081,600

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

CHGP

2.65

+0.36

500,600

MPI

38.88

+0.28

92,900

PANAMY

20.26

+0.26

5,400

VSTECS

4.23

+0.23

2,094,800

HLFG

17.40

+0.20

144,400

YTLPOWR

4.83

+0.16

15,998,300

UTDPLT

24.10

+0.16

105,400

ECOWLD-C26

0.16

+0.15

22,100

GREATEC

5.13

+0.14

488,800

HEIM

23.34

+0.14

92,000

More gainer Stocks

NESTLE

121.40

-1.10

60,800

KLK

20.68

-0.30

578,100

PENTA-C42

0.08

-0.26

200,000

KESM

6.94

-0.24

118,600

SUNCON-C16

0.115

-0.225

47,000

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

YTLPOWR-C34

0.74

-0.10

20,000

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