[FPI] YoY TTM Result on 31-Mar-2008 [#4]

	31/12/11	31/12/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	618,351	627,703	544,130	544,566	571,654	457,498	337,365	9.38%
YoY %	-1.49%	15.36%	-0.08%	-4.74%	24.95%	35.61%	-	-
Horiz. %	183.29%	186.06%	161.29%	161.42%	169.45%	135.61%	100.00%	-
PBT	17,063	42,808	19,115	14,429	519	6,065	3,199	28.11%
YoY %	-60.14%	123.95%	32.48%	2,680.15%	-91.44%	89.59%	-	-
Horiz. %	533.39%	1,338.17%	597.53%	451.05%	16.22%	189.59%	100.00%	-
Tax	-4,727	-6,809	-916	-1,061	32	-908	-393	44.50%
YoY %	30.58%	-643.34%	13.67%	-3,415.62%	103.52%	-131.04%	-	-
Horiz. %	1,202.80%	1,732.57%	233.08%	269.97%	-8.14%	231.04%	100.00%	-
NP	12,336	35,999	18,199	13,368	551	5,157	2,806	24.50%
YoY %	-65.73%	97.81%	36.14%	2,326.13%	-89.32%	83.78%	-	-
Horiz. %	439.63%	1,282.93%	648.57%	476.41%	19.64%	183.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,412	30,674	13,126	10,935	20	4,923	2,806	24.61%
YoY %	-59.54%	133.69%	20.04%	54,575.00%	-99.59%	75.45%	-	-
Horiz. %	442.34%	1,093.16%	467.78%	389.70%	0.71%	175.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.70%	15.91%	4.79%	7.35%	-6.17%	14.97%	12.29%	-
YoY %	74.10%	232.15%	-34.83%	219.12%	-141.22%	21.81%	-	-
Horiz. %	225.39%	129.45%	38.97%	59.80%	-50.20%	121.81%	100.00%	-
Total Cost	606,015	591,704	525,931	531,198	571,103	452,341	334,559	9.19%
YoY %	2.42%	12.51%	-0.99%	-6.99%	26.25%	35.21%	-	-
Horiz. %	181.14%	176.86%	157.20%	158.78%	170.70%	135.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	221,368	217,987	190,899	180,339	174,769	177,498	174,836	3.55%
YoY %	1.55%	14.19%	5.86%	3.19%	-1.54%	1.52%	-	-
Horiz. %	126.61%	124.68%	109.19%	103.15%	99.96%	101.52%	100.00%	-

	31/12/11	31/12/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	9,838	31,244	12,649	8,228	2,461	6,163	4,104	13.81%
YoY %	-68.51%	147.01%	53.73%	234.34%	-60.07%	50.17%	-	-
Horiz. %	239.72%	761.31%	308.21%	200.49%	59.97%	150.17%	100.00%	-
Div Payout %	79.27%	101.86%	96.37%	75.25%	12,307.69%	125.19%	146.26%	-
YoY %	-22.18%	5.70%	28.07%	-99.39%	9,731.21%	-14.41%	-	-
Horiz. %	54.20%	69.64%	65.89%	51.45%	8,414.94%	85.59%	100.00%	-

	31/12/11	31/12/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	221,368	217,987	190,899	180,339	174,769	177,498	174,836	3.55%
YoY %	1.55%	14.19%	5.86%	3.19%	-1.54%	1.52%	-	-
Horiz. %	126.61%	124.68%	109.19%	103.15%	99.96%	101.52%	100.00%	-
NOSH	245,965	242,208	229,999	82,346	82,051	82,175	82,082	17.63%
YoY %	1.55%	5.31%	179.31%	0.36%	-0.15%	0.11%	-	-
Horiz. %	299.66%	295.08%	280.21%	100.32%	99.96%	100.11%	100.00%	-

	31/12/11	31/12/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	1.99%	5.74%	3.34%	2.45%	0.10%	1.13%	0.83%	-
YoY %	-65.33%	71.86%	36.33%	2,350.00%	-91.15%	36.14%	-	-
Horiz. %	239.76%	691.57%	402.41%	295.18%	12.05%	136.14%	100.00%	-
ROE	5.61%	14.07%	6.88%	6.06%	0.01%	2.77%	1.60%	-
YoY %	-60.13%	104.51%	13.53%	60,500.00%	-99.64%	73.12%	-	-
Horiz. %	350.62%	879.37%	430.00%	378.75%	0.62%	173.12%	100.00%	-

	31/12/11	31/12/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	251.40	259.16	236.58	661.31	696.70	556.74	411.01	-7.01%
YoY %	-2.99%	9.54%	-64.23%	-5.08%	25.14%	35.46%	-	-
Horiz. %	61.17%	63.05%	57.56%	160.90%	169.51%	135.46%	100.00%	-
EPS	5.05	12.66	5.71	13.28	0.02	5.99	3.42	5.93%
YoY %	-60.11%	121.72%	-57.00%	66,300.00%	-99.67%	75.15%	-	-
Horiz. %	147.66%	370.18%	166.96%	388.30%	0.58%	175.15%	100.00%	-
DPS	4.00	13.00	5.50	10.00	3.00	7.50	5.00	-3.24%
YoY %	-69.23%	136.36%	-45.00%	233.33%	-60.00%	50.00%	-	-
Horiz. %	80.00%	260.00%	110.00%	200.00%	60.00%	150.00%	100.00%	-
NAPS	0.90	0.90	0.83	2.19	2.13	2.16	2.13	-11.97%
YoY %	0.00%	8.43%	-62.10%	2.82%	-1.39%	1.41%	-	-
Horiz. %	42.25%	42.25%	38.97%	102.82%	100.00%	101.41%	100.00%	-

	31/12/11	31/12/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 82,346
RPS	239.61	243.24	210.85	211.02	221.52	177.28	130.73	9.38%
YoY %	-1.49%	15.36%	-0.08%	-4.74%	24.95%	35.61%	-	-
Horiz. %	183.29%	186.06%	161.29%	161.42%	169.45%	135.61%	100.00%	-
EPS	4.81	11.89	5.09	4.24	0.01	1.91	1.09	24.57%
YoY %	-59.55%	133.60%	20.05%	42,300.00%	-99.48%	75.23%	-	-
Horiz. %	441.28%	1,090.83%	466.97%	388.99%	0.92%	175.23%	100.00%	-
DPS	3.81	12.11	4.90	3.19	0.95	2.39	1.59	13.80%
YoY %	-68.54%	147.14%	53.61%	235.79%	-60.25%	50.31%	-	-
Horiz. %	239.62%	761.64%	308.18%	200.63%	59.75%	150.31%	100.00%	-
NAPS	0.8578	0.8447	0.7397	0.6988	0.6772	0.6878	0.6775	3.55%
YoY %	1.55%	14.19%	5.85%	3.19%	-1.54%	1.52%	-	-
Horiz. %	126.61%	124.68%	109.18%	103.14%	99.96%	101.52%	100.00%	-

	31/12/11	31/12/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/12/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	0.72	0.88	0.50	0.96	0.98	1.00	1.28	-
P/RPS	0.29	0.34	0.21	0.15	0.14	0.18	0.31	-0.98%
YoY %	-14.71%	61.90%	40.00%	7.14%	-22.22%	-41.94%	-	-
Horiz. %	93.55%	109.68%	67.74%	48.39%	45.16%	58.06%	100.00%	-
P/EPS	14.27	6.95	8.76	7.23	4,020.51	16.69	37.44	-13.30%
YoY %	105.32%	-20.66%	21.16%	-99.82%	23,989.33%	-55.42%	-	-
Horiz. %	38.11%	18.56%	23.40%	19.31%	10,738.54%	44.58%	100.00%	-
EY	7.01	14.39	11.41	13.83	0.02	5.99	2.67	15.35%
YoY %	-51.29%	26.12%	-17.50%	69,050.00%	-99.67%	124.34%	-	-
Horiz. %	262.55%	538.95%	427.34%	517.98%	0.75%	224.34%	100.00%	-
DY	5.56	14.77	11.00	10.42	3.06	7.50	3.91	5.34%
YoY %	-62.36%	34.27%	5.57%	240.52%	-59.20%	91.82%	-	-
Horiz. %	142.20%	377.75%	281.33%	266.50%	78.26%	191.82%	100.00%	-
P/NAPS	0.80	0.98	0.60	0.44	0.46	0.46	0.60	4.35%
YoY %	-18.37%	63.33%	36.36%	-4.35%	0.00%	-23.33%	-	-
Horiz. %	133.33%	163.33%	100.00%	73.33%	76.67%	76.67%	100.00%	-

	31/12/11	31/12/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	24/02/12	03/03/11	20/05/09	20/05/08	29/05/07	25/05/06	31/05/05	-
Price	0.74	0.92	0.56	1.00	1.00	1.04	1.18	-
P/RPS	0.29	0.35	0.24	0.15	0.14	0.19	0.29	0.00%
YoY %	-17.14%	45.83%	60.00%	7.14%	-26.32%	-34.48%	-	-
Horiz. %	100.00%	120.69%	82.76%	51.72%	48.28%	65.52%	100.00%	-
P/EPS	14.66	7.26	9.81	7.53	4,102.56	17.36	34.52	-11.90%
YoY %	101.93%	-25.99%	30.28%	-99.82%	23,532.26%	-49.71%	-	-
Horiz. %	42.47%	21.03%	28.42%	21.81%	11,884.59%	50.29%	100.00%	-
EY	6.82	13.77	10.19	13.28	0.02	5.76	2.90	13.49%
YoY %	-50.47%	35.13%	-23.27%	66,300.00%	-99.65%	98.62%	-	-
Horiz. %	235.17%	474.83%	351.38%	457.93%	0.69%	198.62%	100.00%	-
DY	5.41	14.13	9.82	10.00	3.00	7.21	4.24	3.67%
YoY %	-61.71%	43.89%	-1.80%	233.33%	-58.39%	70.05%	-	-
Horiz. %	127.59%	333.25%	231.60%	235.85%	70.75%	170.05%	100.00%	-
P/NAPS	0.82	1.02	0.67	0.46	0.47	0.48	0.55	6.08%
YoY %	-19.61%	52.24%	45.65%	-2.13%	-2.08%	-12.73%	-	-
Horiz. %	149.09%	185.45%	121.82%	83.64%	85.45%	87.27%	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