[FPI] YoY Quarter Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Quarter Result
Revenue	122,226	102,505	76,067	69,855	123,393	152,841	201,737	-8.00%
YoY %	19.24%	34.76%	8.89%	-43.39%	-19.27%	-24.24%	-	-
Horiz. %	60.59%	50.81%	37.71%	34.63%	61.17%	75.76%	100.00%	-
PBT	9,443	10,629	5,787	2,122	3,579	8,066	13,860	-6.19%
YoY %	-11.16%	83.67%	172.71%	-40.71%	-55.63%	-41.80%	-	-
Horiz. %	68.13%	76.69%	41.75%	15.31%	25.82%	58.20%	100.00%	-
Tax	-2,342	-2,172	-761	1,508	264	138	-2,041	2.31%
YoY %	-7.83%	-185.41%	-150.46%	471.21%	91.30%	106.76%	-	-
Horiz. %	114.75%	106.42%	37.29%	-73.89%	-12.93%	-6.76%	100.00%	-
NP	7,101	8,457	5,026	3,630	3,843	8,204	11,819	-8.13%
YoY %	-16.03%	68.27%	38.46%	-5.54%	-53.16%	-30.59%	-	-
Horiz. %	60.08%	71.55%	42.52%	30.71%	32.52%	69.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,105	8,416	3,035	2,962	2,991	7,463	10,360	-6.08%
YoY %	-15.58%	177.30%	2.46%	-0.97%	-59.92%	-27.96%	-	-
Horiz. %	68.58%	81.24%	29.30%	28.59%	28.87%	72.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.80%	20.43%	13.15%	-71.07%	-7.38%	-1.71%	14.73%	-
YoY %	21.39%	55.36%	118.50%	-863.01%	-331.58%	-111.61%	-	-
Horiz. %	168.36%	138.70%	89.27%	-482.48%	-50.10%	-11.61%	100.00%	-
Total Cost	115,125	94,048	71,041	66,225	119,550	144,637	189,918	-8.00%
YoY %	22.41%	32.39%	7.27%	-44.60%	-17.34%	-23.84%	-	-
Horiz. %	60.62%	49.52%	37.41%	34.87%	62.95%	76.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	269,620	252,305	237,463	241,896	236,787	236,328	224,466	3.10%
YoY %	6.86%	6.25%	-1.83%	2.16%	0.19%	5.28%	-	-
Horiz. %	120.12%	112.40%	105.79%	107.77%	105.49%	105.28%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	269,620	252,305	237,463	241,896	236,787	236,328	224,466	3.10%
YoY %	6.86%	6.25%	-1.83%	2.16%	0.19%	5.28%	-	-
Horiz. %	120.12%	112.40%	105.79%	107.77%	105.49%	105.28%	100.00%	-
NOSH	247,358	247,358	247,358	246,833	249,249	248,766	246,666	0.04%
YoY %	0.00%	0.00%	0.21%	-0.97%	0.19%	0.85%	-	-
Horiz. %	100.28%	100.28%	100.28%	100.07%	101.05%	100.85%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	5.81%	8.25%	6.61%	5.20%	3.11%	5.37%	5.86%	-
YoY %	-29.58%	24.81%	27.12%	67.20%	-42.09%	-8.36%	-	-
Horiz. %	99.15%	140.78%	112.80%	88.74%	53.07%	91.64%	100.00%	-
ROE	2.64%	3.34%	1.28%	1.22%	1.26%	3.16%	4.62%	-
YoY %	-20.96%	160.94%	4.92%	-3.17%	-60.13%	-31.60%	-	-
Horiz. %	57.14%	72.29%	27.71%	26.41%	27.27%	68.40%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	49.41	41.44	30.75	28.30	49.51	61.44	81.79	-8.05%
YoY %	19.23%	34.76%	8.66%	-42.84%	-19.42%	-24.88%	-	-
Horiz. %	60.41%	50.67%	37.60%	34.60%	60.53%	75.12%	100.00%	-
EPS	2.90	3.40	1.20	1.20	1.20	3.00	4.20	-5.98%
YoY %	-14.71%	183.33%	0.00%	0.00%	-60.00%	-28.57%	-	-
Horiz. %	69.05%	80.95%	28.57%	28.57%	28.57%	71.43%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.09	1.02	0.96	0.98	0.95	0.95	0.91	3.05%
YoY %	6.86%	6.25%	-2.04%	3.16%	0.00%	4.40%	-	-
Horiz. %	119.78%	112.09%	105.49%	107.69%	104.40%	104.40%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 246,833
RPS	47.35	39.71	29.47	27.06	47.80	59.21	78.16	-8.01%
YoY %	19.24%	34.75%	8.91%	-43.39%	-19.27%	-24.25%	-	-
Horiz. %	60.58%	50.81%	37.70%	34.62%	61.16%	75.75%	100.00%	-
EPS	2.75	3.26	1.18	1.15	1.16	2.89	4.01	-6.09%
YoY %	-15.64%	176.27%	2.61%	-0.86%	-59.86%	-27.93%	-	-
Horiz. %	68.58%	81.30%	29.43%	28.68%	28.93%	72.07%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.0445	0.9775	0.92	0.9371	0.9174	0.9156	0.8696	3.10%
YoY %	6.85%	6.25%	-1.82%	2.15%	0.20%	5.29%	-	-
Horiz. %	120.11%	112.41%	105.80%	107.76%	105.50%	105.29%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.33	0.915	0.775	0.69	1.00	0.70	0.64	-
P/RPS	2.69	2.21	2.52	2.44	2.02	1.14	0.78	22.90%
YoY %	21.72%	-12.30%	3.28%	20.79%	77.19%	46.15%	-	-
Horiz. %	344.87%	283.33%	323.08%	312.82%	258.97%	146.15%	100.00%	-
P/EPS	46.30	26.89	63.16	57.50	83.33	23.33	15.24	20.33%
YoY %	72.18%	-57.43%	9.84%	-31.00%	257.18%	53.08%	-	-
Horiz. %	303.81%	176.44%	414.44%	377.30%	546.78%	153.08%	100.00%	-
EY	2.16	3.72	1.58	1.74	1.20	4.29	6.56	-16.89%
YoY %	-41.94%	135.44%	-9.20%	45.00%	-72.03%	-34.60%	-	-
Horiz. %	32.93%	56.71%	24.09%	26.52%	18.29%	65.40%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.22	0.90	0.81	0.70	1.05	0.74	0.70	9.69%
YoY %	35.56%	11.11%	15.71%	-33.33%	41.89%	5.71%	-	-
Horiz. %	174.29%	128.57%	115.71%	100.00%	150.00%	105.71%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	16/08/18	17/08/17	12/08/16	28/08/15	28/08/14	16/08/13	15/08/12	-
Price	1.47	1.16	0.81	0.63	1.03	0.69	0.62	-
P/RPS	2.97	2.80	2.63	2.23	2.08	1.12	0.76	25.49%
YoY %	6.07%	6.46%	17.94%	7.21%	85.71%	47.37%	-	-
Horiz. %	390.79%	368.42%	346.05%	293.42%	273.68%	147.37%	100.00%	-
P/EPS	51.18	34.09	66.02	52.50	85.83	23.00	14.76	23.01%
YoY %	50.13%	-48.36%	25.75%	-38.83%	273.17%	55.83%	-	-
Horiz. %	346.75%	230.96%	447.29%	355.69%	581.50%	155.83%	100.00%	-
EY	1.95	2.93	1.51	1.90	1.17	4.35	6.77	-18.72%
YoY %	-33.45%	94.04%	-20.53%	62.39%	-73.10%	-35.75%	-	-
Horiz. %	28.80%	43.28%	22.30%	28.06%	17.28%	64.25%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.35	1.14	0.84	0.64	1.08	0.73	0.68	12.10%
YoY %	18.42%	35.71%	31.25%	-40.74%	47.95%	7.35%	-	-
Horiz. %	198.53%	167.65%	123.53%	94.12%	158.82%	107.35%	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