[FPI] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 180,728 300,098 251,131 252,061 260,534 236,921 233,182 -15.58% QoQ % -39.78% 19.50% -0.37% -3.25% 9.97% 1.60% - Horiz. % 77.51% 128.70% 107.70% 108.10% 111.73% 101.60% 100.00%
PBT 13,356 57,944 42,498 27,371 36,260 32,462 29,420 -40.85% QoQ % -76.95% 36.35% 55.27% -24.51% 11.70% 10.34% - Horiz. % 45.40% 196.95% 144.45% 93.04% 123.25% 110.34% 100.00%
Tax -5,214 -13,709 -9,966 -6,328 -8,055 -7,513 -6,235 -11.21% QoQ % 61.97% -37.56% -57.49% 21.44% -7.21% -20.50% - Horiz. % 83.62% 219.87% 159.84% 101.49% 129.19% 120.50% 100.00%
NP 8,142 44,235 32,532 21,043 28,205 24,949 23,185 -50.13% QoQ % -81.59% 35.97% 54.60% -25.39% 13.05% 7.61% - Horiz. % 35.12% 190.79% 140.31% 90.76% 121.65% 107.61% 100.00%
NP to SH 8,141 44,241 32,545 21,056 28,219 24,969 23,193 -50.14% QoQ % -81.60% 35.94% 54.56% -25.38% 13.02% 7.66% - Horiz. % 35.10% 190.75% 140.32% 90.79% 121.67% 107.66% 100.00%
Tax Rate 39.04 % 23.66 % 23.45 % 23.12 % 22.21 % 23.14 % 21.19 % 50.12% QoQ % 65.00% 0.90% 1.43% 4.10% -4.02% 9.20% - Horiz. % 184.24% 111.66% 110.67% 109.11% 104.81% 109.20% 100.00%
Total Cost 172,586 255,863 218,599 231,018 232,329 211,972 209,997 -12.23% QoQ % -32.55% 17.05% -5.38% -0.56% 9.60% 0.94% - Horiz. % 82.18% 121.84% 104.10% 110.01% 110.63% 100.94% 100.00%
Net Worth 478,420 470,031 426,416 440,978 414,125 375,984 343,827 24.56% QoQ % 1.78% 10.23% -3.30% 6.48% 10.14% 9.35% - Horiz. % 139.15% 136.71% 124.02% 128.26% 120.45% 109.35% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 53,726 - - - 50,197 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 107.03% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 659.95 % - % - % - % 177.88 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 371.01% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 478,420 470,031 426,416 440,978 414,125 375,984 343,827 24.56% QoQ % 1.78% 10.23% -3.30% 6.48% 10.14% 9.35% - Horiz. % 139.15% 136.71% 124.02% 128.26% 120.45% 109.35% 100.00%
NOSH 255,840 255,452 255,339 253,436 250,985 247,358 247,358 2.27% QoQ % 0.15% 0.04% 0.75% 0.98% 1.47% 0.00% - Horiz. % 103.43% 103.27% 103.23% 102.46% 101.47% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 4.51 % 14.74 % 12.95 % 8.35 % 10.83 % 10.53 % 9.94 % -40.87% QoQ % -69.40% 13.82% 55.09% -22.90% 2.85% 5.94% - Horiz. % 45.37% 148.29% 130.28% 84.00% 108.95% 105.94% 100.00%
ROE 1.70 % 9.41 % 7.63 % 4.77 % 6.81 % 6.64 % 6.75 % -60.02% QoQ % -81.93% 23.33% 59.96% -29.96% 2.56% -1.63% - Horiz. % 25.19% 139.41% 113.04% 70.67% 100.89% 98.37% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 70.64 117.48 98.35 99.46 103.80 95.78 94.27 -17.46% QoQ % -39.87% 19.45% -1.12% -4.18% 8.37% 1.60% - Horiz. % 74.93% 124.62% 104.33% 105.51% 110.11% 101.60% 100.00%
EPS 3.18 17.32 12.75 8.31 11.20 10.10 9.40 -51.35% QoQ % -81.64% 35.84% 53.43% -25.80% 10.89% 7.45% - Horiz. % 33.83% 184.26% 135.64% 88.40% 119.15% 107.45% 100.00%
DPS 21.00 0.00 0.00 0.00 20.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 105.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.8700 1.8400 1.6700 1.7400 1.6500 1.5200 1.3900 21.80% QoQ % 1.63% 10.18% -4.02% 5.45% 8.55% 9.35% - Horiz. % 134.53% 132.37% 120.14% 125.18% 118.71% 109.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 258,004 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 70.05 116.32 97.34 97.70 100.98 91.83 90.38 -15.58% QoQ % -39.78% 19.50% -0.37% -3.25% 9.96% 1.60% - Horiz. % 77.51% 128.70% 107.70% 108.10% 111.73% 101.60% 100.00%
EPS 3.16 17.15 12.61 8.16 10.94 9.68 8.99 -50.10% QoQ % -81.57% 36.00% 54.53% -25.41% 13.02% 7.68% - Horiz. % 35.15% 190.77% 140.27% 90.77% 121.69% 107.68% 100.00%
DPS 20.82 0.00 0.00 0.00 19.46 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 106.99% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.8543 1.8218 1.6527 1.7092 1.6051 1.4573 1.3326 24.56% QoQ % 1.78% 10.23% -3.31% 6.49% 10.14% 9.36% - Horiz. % 139.15% 136.71% 124.02% 128.26% 120.45% 109.36% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.2300 2.9900 2.7300 3.7500 3.7500 3.9800 2.8300 -
P/RPS 4.57 2.55 2.78 3.77 3.61 4.16 3.00 32.29% QoQ % 79.22% -8.27% -26.26% 4.43% -13.22% 38.67% - Horiz. % 152.33% 85.00% 92.67% 125.67% 120.33% 138.67% 100.00%
P/EPS 101.51 17.26 21.42 45.14 33.35 39.43 30.18 123.99% QoQ % 488.12% -19.42% -52.55% 35.35% -15.42% 30.65% - Horiz. % 336.35% 57.19% 70.97% 149.57% 110.50% 130.65% 100.00%
EY 0.99 5.79 4.67 2.22 3.00 2.54 3.31 -55.18% QoQ % -82.90% 23.98% 110.36% -26.00% 18.11% -23.26% - Horiz. % 29.91% 174.92% 141.09% 67.07% 90.63% 76.74% 100.00%
DY 6.50 0.00 0.00 0.00 5.33 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 121.95% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.73 1.63 1.63 2.16 2.27 2.62 2.04 -10.38% QoQ % 6.13% 0.00% -24.54% -4.85% -13.36% 28.43% - Horiz. % 84.80% 79.90% 79.90% 105.88% 111.27% 128.43% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date - - 18/08/22 - 24/02/22 18/11/21 19/08/21 -
Price 3.4500 3.1800 3.1300 3.2400 3.7800 3.8000 2.8100 -
P/RPS 4.88 2.71 3.18 3.26 3.64 3.97 2.98 38.81% QoQ % 80.07% -14.78% -2.45% -10.44% -8.31% 33.22% - Horiz. % 163.76% 90.94% 106.71% 109.40% 122.15% 133.22% 100.00%
P/EPS 108.42 18.36 24.56 39.00 33.62 37.65 29.97 135.11% QoQ % 490.52% -25.24% -37.03% 16.00% -10.70% 25.63% - Horiz. % 361.76% 61.26% 81.95% 130.13% 112.18% 125.63% 100.00%
EY 0.92 5.45 4.07 2.56 2.97 2.66 3.34 -57.57% QoQ % -83.12% 33.91% 58.98% -13.80% 11.65% -20.36% - Horiz. % 27.54% 163.17% 121.86% 76.65% 88.92% 79.64% 100.00%
DY 6.09 0.00 0.00 0.00 5.29 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 115.12% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.84 1.73 1.87 1.86 2.29 2.50 2.02 -6.02% QoQ % 6.36% -7.49% 0.54% -18.78% -8.40% 23.76% - Horiz. % 91.09% 85.64% 92.57% 92.08% 113.37% 123.76% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Q1 2022 - Quarterly Result.pdf 
