[FPI] YoY TTM Result on 30-Sep-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	716,671	604,485	555,448	453,072	600,693	530,199	562,823	4.28%
YoY %	18.56%	8.83%	22.60%	-24.58%	13.30%	-5.80%	-	-
Horiz. %	127.34%	107.40%	98.69%	80.50%	106.73%	94.20%	100.00%	-
PBT	32,216	24,976	51,908	24,696	26,045	4,583	3,698	45.67%
YoY %	28.99%	-51.88%	110.19%	-5.18%	468.30%	23.93%	-	-
Horiz. %	871.17%	675.39%	1,403.68%	667.82%	704.30%	123.93%	100.00%	-
Tax	-6,662	-5,561	-7,593	-3,679	-2,538	517	-154	92.47%
YoY %	-19.80%	26.76%	-106.39%	-44.96%	-590.91%	435.71%	-	-
Horiz. %	4,325.97%	3,611.04%	4,930.52%	2,388.96%	1,648.05%	-335.71%	100.00%	-
NP	25,554	19,415	44,315	21,017	23,507	5,100	3,544	40.96%
YoY %	31.62%	-56.19%	110.85%	-10.59%	360.92%	43.91%	-	-
Horiz. %	721.05%	547.83%	1,250.42%	593.03%	663.29%	143.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,602	18,763	37,658	17,508	18,202	3,820	3,515	38.18%
YoY %	20.46%	-50.18%	115.09%	-3.81%	376.49%	8.68%	-	-
Horiz. %	643.02%	533.80%	1,071.35%	498.09%	517.84%	108.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.68%	22.27%	14.63%	14.90%	9.74%	-11.28%	4.16%	-
YoY %	-7.14%	52.22%	-1.81%	52.98%	186.35%	-371.15%	-	-
Horiz. %	497.12%	535.34%	351.68%	358.17%	234.13%	-271.15%	100.00%	-
Total Cost	691,117	585,070	511,133	432,055	577,186	525,099	559,279	3.74%
YoY %	18.13%	14.47%	18.30%	-25.14%	9.92%	-6.11%	-	-
Horiz. %	123.57%	104.61%	91.39%	77.25%	103.20%	93.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	224,466	227,587	203,318	195,428	197,109	183,091	185,377	3.38%
YoY %	-1.37%	11.94%	4.04%	-0.85%	7.66%	-1.23%	-	-
Horiz. %	121.09%	122.77%	109.68%	105.42%	106.33%	98.77%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	9,838	14,532	23,609	19,547	8,228	2,461	6,163	8.46%
YoY %	-32.30%	-38.45%	20.78%	137.57%	234.34%	-60.07%	-	-
Horiz. %	159.63%	235.79%	383.08%	317.17%	133.51%	39.93%	100.00%	-
Div Payout %	43.53%	77.45%	62.70%	111.65%	45.21%	64.44%	175.34%	-
YoY %	-43.80%	23.52%	-43.84%	146.96%	-29.84%	-63.25%	-	-
Horiz. %	24.83%	44.17%	35.76%	63.68%	25.78%	36.75%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	224,466	227,587	203,318	195,428	197,109	183,091	185,377	3.38%
YoY %	-1.37%	11.94%	4.04%	-0.85%	7.66%	-1.23%	-	-
Horiz. %	121.09%	122.77%	109.68%	105.42%	106.33%	98.77%	100.00%	-
NOSH	246,666	267,749	242,045	229,915	82,129	82,103	82,025	21.09%
YoY %	-7.87%	10.62%	5.28%	179.94%	0.03%	0.10%	-	-
Horiz. %	300.72%	326.42%	295.09%	280.30%	100.13%	100.10%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	3.57%	3.21%	7.98%	4.64%	3.91%	0.96%	0.63%	-
YoY %	11.21%	-59.77%	71.98%	18.67%	307.29%	52.38%	-	-
Horiz. %	566.67%	509.52%	1,266.67%	736.51%	620.63%	152.38%	100.00%	-
ROE	10.07%	8.24%	18.52%	8.96%	9.23%	2.09%	1.90%	-
YoY %	22.21%	-55.51%	106.70%	-2.93%	341.63%	10.00%	-	-
Horiz. %	530.00%	433.68%	974.74%	471.58%	485.79%	110.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	290.54	225.76	229.48	197.06	731.40	645.77	686.15	-13.87%
YoY %	28.69%	-1.62%	16.45%	-73.06%	13.26%	-5.89%	-	-
Horiz. %	42.34%	32.90%	33.44%	28.72%	106.59%	94.11%	100.00%	-
EPS	9.16	7.01	15.56	7.61	22.16	4.65	4.29	14.09%
YoY %	30.67%	-54.95%	104.47%	-65.66%	376.56%	8.39%	-	-
Horiz. %	213.52%	163.40%	362.70%	177.39%	516.55%	108.39%	100.00%	-
DPS	4.00	5.43	9.75	8.50	10.00	3.00	7.50	-10.35%
YoY %	-26.34%	-44.31%	14.71%	-15.00%	233.33%	-60.00%	-	-
Horiz. %	53.33%	72.40%	130.00%	113.33%	133.33%	40.00%	100.00%	-
NAPS	0.91	0.85	0.84	0.85	2.40	2.23	2.26	-14.62%
YoY %	7.06%	1.19%	-1.18%	-64.58%	7.62%	-1.33%	-	-
Horiz. %	40.27%	37.61%	37.17%	37.61%	106.19%	98.67%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 229,915
RPS	277.71	234.24	215.24	175.57	232.77	205.45	218.10	4.28%
YoY %	18.56%	8.83%	22.59%	-24.57%	13.30%	-5.80%	-	-
Horiz. %	127.33%	107.40%	98.69%	80.50%	106.73%	94.20%	100.00%	-
EPS	8.76	7.27	14.59	6.78	7.05	1.48	1.36	38.23%
YoY %	20.50%	-50.17%	115.19%	-3.83%	376.35%	8.82%	-	-
Horiz. %	644.12%	534.56%	1,072.79%	498.53%	518.38%	108.82%	100.00%	-
DPS	3.81	5.63	9.15	7.57	3.19	0.95	2.39	8.44%
YoY %	-32.33%	-38.47%	20.87%	137.30%	235.79%	-60.25%	-	-
Horiz. %	159.41%	235.56%	382.85%	316.74%	133.47%	39.75%	100.00%	-
NAPS	0.8698	0.8819	0.7879	0.7573	0.7638	0.7095	0.7183	3.38%
YoY %	-1.37%	11.93%	4.04%	-0.85%	7.65%	-1.23%	-	-
Horiz. %	121.09%	122.78%	109.69%	105.43%	106.33%	98.77%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	0.64	0.77	0.97	0.65	0.52	0.90	1.17	-
P/RPS	0.22	0.34	0.42	0.33	0.07	0.14	0.17	4.58%
YoY %	-35.29%	-19.05%	27.27%	371.43%	-50.00%	-17.65%	-	-
Horiz. %	129.41%	200.00%	247.06%	194.12%	41.18%	82.35%	100.00%	-
P/EPS	6.98	10.99	6.23	8.54	2.35	19.34	27.30	-21.10%
YoY %	-36.49%	76.40%	-27.05%	263.40%	-87.85%	-29.16%	-	-
Horiz. %	25.57%	40.26%	22.82%	31.28%	8.61%	70.84%	100.00%	-
EY	14.32	9.10	16.04	11.72	42.62	5.17	3.66	26.75%
YoY %	57.36%	-43.27%	36.86%	-72.50%	724.37%	41.26%	-	-
Horiz. %	391.26%	248.63%	438.25%	320.22%	1,164.48%	141.26%	100.00%	-
DY	6.25	7.05	10.06	13.08	19.23	3.33	6.41	-0.43%
YoY %	-11.35%	-29.92%	-23.09%	-31.98%	477.48%	-48.05%	-	-
Horiz. %	97.50%	109.98%	156.94%	204.06%	300.00%	51.95%	100.00%	-
P/NAPS	0.70	0.91	1.15	0.76	0.22	0.40	0.52	5.30%
YoY %	-23.08%	-20.87%	51.32%	245.45%	-45.00%	-23.08%	-	-
Horiz. %	134.62%	175.00%	221.15%	146.15%	42.31%	76.92%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	15/08/12	18/08/11	30/07/10	18/11/09	18/11/08	21/11/07	22/11/06	-
Price	0.62	0.71	0.92	0.67	1.18	0.93	1.00	-
P/RPS	0.21	0.31	0.40	0.34	0.16	0.14	0.15	6.02%
YoY %	-32.26%	-22.50%	17.65%	112.50%	14.29%	-6.67%	-	-
Horiz. %	140.00%	206.67%	266.67%	226.67%	106.67%	93.33%	100.00%	-
P/EPS	6.77	10.13	5.91	8.80	5.32	19.99	23.34	-19.35%
YoY %	-33.17%	71.40%	-32.84%	65.41%	-73.39%	-14.35%	-	-
Horiz. %	29.01%	43.40%	25.32%	37.70%	22.79%	85.65%	100.00%	-
EY	14.78	9.87	16.91	11.37	18.78	5.00	4.29	23.98%
YoY %	49.75%	-41.63%	48.72%	-39.46%	275.60%	16.55%	-	-
Horiz. %	344.52%	230.07%	394.17%	265.03%	437.76%	116.55%	100.00%	-
DY	6.45	7.64	10.60	12.69	8.47	3.23	7.50	-2.58%
YoY %	-15.58%	-27.92%	-16.47%	49.82%	162.23%	-56.93%	-	-
Horiz. %	86.00%	101.87%	141.33%	169.20%	112.93%	43.07%	100.00%	-
P/NAPS	0.68	0.84	1.10	0.79	0.49	0.42	0.44	7.85%
YoY %	-19.05%	-23.64%	39.24%	61.22%	16.67%	-4.55%	-	-
Horiz. %	154.55%	190.91%	250.00%	179.55%	111.36%	95.45%	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

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:00:00

ADX

30 Mins

BUY

2024-06-28 15:00:00

EMA 5

30 Mins

BUY

2024-06-28 14:30:00

ADX

5 Mins

BUY

2024-06-28 12:00:00

EMA 5

5 Mins

BUY

2024-06-28 12:00:00

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

949

HLIND

HONG LEONG INDUSTRIES BHD

922

JCY

JCY INTERNATIONAL BERHAD

633

DNEX

DAGANG NEXCHANGE BERHAD

606

GENTING

GENTING BHD

591

YTLPOWR

YTL POWER INTERNATIONAL BHD

556

MAYBANK

MALAYAN BANKING BHD

487

MYEG

MY E.G. SERVICES BHD

487

SAPNRG

SAPURA ENERGY BERHAD

471

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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