[F&N] QoQ Cumulative Quarter Result on 2010-09-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,919,969 2,037,494 1,028,026 3,637,726 2,647,475 1,754,703 882,608 122.51% QoQ % 43.31% 98.19% -71.74% 37.40% 50.88% 98.81% - Horiz. % 330.83% 230.85% 116.48% 412.16% 299.96% 198.81% 100.00%
PBT 389,621 297,624 136,044 388,982 286,877 196,651 96,648 153.95% QoQ % 30.91% 118.77% -65.03% 35.59% 45.88% 103.47% - Horiz. % 403.13% 307.95% 140.76% 402.47% 296.83% 203.47% 100.00%
Tax -72,698 -58,552 -28,960 305,066 -55,145 -32,450 -17,975 154.50% QoQ % -24.16% -102.18% -109.49% 653.21% -69.94% -80.53% - Horiz. % 404.44% 325.74% 161.11% -1,697.17% 306.79% 180.53% 100.00%
NP 316,923 239,072 107,084 694,048 231,732 164,201 78,673 153.82% QoQ % 32.56% 123.26% -84.57% 199.50% 41.13% 108.71% - Horiz. % 402.84% 303.88% 136.11% 882.19% 294.55% 208.71% 100.00%
NP to SH 316,923 239,072 107,084 695,291 232,975 162,969 77,737 155.86% QoQ % 32.56% 123.26% -84.60% 198.44% 42.96% 109.64% - Horiz. % 407.69% 307.54% 137.75% 894.41% 299.70% 209.64% 100.00%
Tax Rate 18.66 % 19.67 % 21.29 % -78.43 % 19.22 % 16.50 % 18.60 % 0.22% QoQ % -5.13% -7.61% 127.15% -508.06% 16.48% -11.29% - Horiz. % 100.32% 105.75% 114.46% -421.67% 103.33% 88.71% 100.00%
Total Cost 2,603,046 1,798,422 920,942 2,943,678 2,415,743 1,590,502 803,935 119.34% QoQ % 44.74% 95.28% -68.71% 21.85% 51.89% 97.84% - Horiz. % 323.79% 223.70% 114.55% 366.16% 300.49% 197.84% 100.00%
Net Worth 1,469,891 1,510,305 152,059,282 1,792,574 1,339,428 1,337,272 1,069,775 23.67% QoQ % -2.68% -99.01% 8,382.73% 33.83% 0.16% 25.01% - Horiz. % 137.40% 141.18% 14,214.13% 167.57% 125.21% 125.01% 100.00%
Dividend 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 125,478 125,262 - 586,239 58,778 58,840 - - QoQ % 0.17% 0.00% 0.00% 897.38% -0.11% 0.00% - Horiz. % 213.25% 212.89% 0.00% 996.33% 99.89% 100.00% -
Div Payout % 39.59 % 52.40 % - % 84.32 % 25.23 % 36.11 % - % - QoQ % -24.45% 0.00% 0.00% 234.21% -30.13% 0.00% - Horiz. % 109.64% 145.11% 0.00% 233.51% 69.87% 100.00% -
Equity 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,469,891 1,510,305 152,059,282 1,792,574 1,339,428 1,337,272 1,069,775 23.67% QoQ % -2.68% -99.01% 8,382.73% 33.83% 0.16% 25.01% - Horiz. % 137.40% 141.18% 14,214.13% 167.57% 125.21% 125.01% 100.00%
NOSH 358,510 357,892 35,694,665 356,376 356,230 356,606 356,591 0.36% QoQ % 0.17% -99.00% 9,915.99% 0.04% -0.11% 0.00% - Horiz. % 100.54% 100.36% 10,009.95% 99.94% 99.90% 100.00% 100.00%
Ratio Analysis 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.85 % 11.73 % 10.42 % 19.08 % 8.75 % 9.36 % 8.91 % 14.08% QoQ % -7.50% 12.57% -45.39% 118.06% -6.52% 5.05% - Horiz. % 121.77% 131.65% 116.95% 214.14% 98.20% 105.05% 100.00%
ROE 21.56 % 15.83 % 0.07 % 38.79 % 17.39 % 12.19 % 7.27 % 106.83% QoQ % 36.20% 22,514.29% -99.82% 123.06% 42.66% 67.68% - Horiz. % 296.56% 217.74% 0.96% 533.56% 239.20% 167.68% 100.00%
Per Share 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 814.47 569.30 2.88 1,020.75 743.19 492.06 247.51 121.72% QoQ % 43.07% 19,667.36% -99.72% 37.35% 51.04% 98.80% - Horiz. % 329.07% 230.01% 1.16% 412.41% 300.27% 198.80% 100.00%
EPS 88.40 66.80 0.30 195.10 65.40 45.70 0.22 5,405.40% QoQ % 32.34% 22,166.67% -99.85% 198.32% 43.11% 20,672.73% - Horiz. % 40,181.82% 30,363.64% 136.36% 88,681.82% 29,727.27% 20,772.73% 100.00%
DPS 35.00 35.00 0.00 164.50 16.50 16.50 0.00 - QoQ % 0.00% 0.00% 0.00% 896.97% 0.00% 0.00% - Horiz. % 212.12% 212.12% 0.00% 996.97% 100.00% 100.00% -
NAPS 4.1000 4.2200 4.2600 5.0300 3.7600 3.7500 3.0000 23.22% QoQ % -2.84% -0.94% -15.31% 33.78% 0.27% 25.00% - Horiz. % 136.67% 140.67% 142.00% 167.67% 125.33% 125.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 796.11 555.51 280.29 991.80 721.82 478.41 240.64 122.51% QoQ % 43.31% 98.19% -71.74% 37.40% 50.88% 98.81% - Horiz. % 330.83% 230.85% 116.48% 412.15% 299.96% 198.81% 100.00%
EPS 86.41 65.18 29.20 189.57 63.52 44.43 21.19 155.90% QoQ % 32.57% 123.22% -84.60% 198.44% 42.97% 109.67% - Horiz. % 407.79% 307.60% 137.80% 894.62% 299.76% 209.67% 100.00%
DPS 34.21 34.15 0.00 159.83 16.03 16.04 0.00 - QoQ % 0.18% 0.00% 0.00% 897.07% -0.06% 0.00% - Horiz. % 213.28% 212.91% 0.00% 996.45% 99.94% 100.00% -
NAPS 4.0076 4.1178 414.5807 4.8874 3.6519 3.6460 2.9167 23.67% QoQ % -2.68% -99.01% 8,382.64% 33.83% 0.16% 25.00% - Horiz. % 137.40% 141.18% 14,214.03% 167.57% 125.21% 125.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 19.4000 15.6200 15.0000 14.4600 12.5600 10.5800 10.6000 -
P/RPS 2.38 2.74 520.82 1.42 1.69 2.15 4.28 -32.45% QoQ % -13.14% -99.47% 36,577.47% -15.98% -21.40% -49.77% - Horiz. % 55.61% 64.02% 12,168.69% 33.18% 39.49% 50.23% 100.00%
P/EPS 21.95 23.38 5,000.00 7.41 19.20 23.15 48.62 -41.24% QoQ % -6.12% -99.53% 67,376.38% -61.41% -17.06% -52.39% - Horiz. % 45.15% 48.09% 10,283.83% 15.24% 39.49% 47.61% 100.00%
EY 4.56 4.28 0.02 13.49 5.21 4.32 2.06 70.10% QoQ % 6.54% 21,300.00% -99.85% 158.93% 20.60% 109.71% - Horiz. % 221.36% 207.77% 0.97% 654.85% 252.91% 209.71% 100.00%
DY 1.80 2.24 0.00 11.38 1.31 1.56 0.00 - QoQ % -19.64% 0.00% 0.00% 768.70% -16.03% 0.00% - Horiz. % 115.38% 143.59% 0.00% 729.49% 83.97% 100.00% -
P/NAPS 4.73 3.70 3.52 2.87 3.34 2.82 3.53 21.61% QoQ % 27.84% 5.11% 22.65% -14.07% 18.44% -20.11% - Horiz. % 133.99% 104.82% 99.72% 81.30% 94.62% 79.89% 100.00%
Price Multiplier on Announcement Date 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 05/08/11 05/05/11 07/02/11 08/11/10 05/08/10 06/05/10 09/02/10 -
Price 18.9000 18.4000 14.9800 14.6200 14.2800 10.7200 10.5000 -
P/RPS 2.32 3.23 520.13 1.43 1.92 2.18 4.24 -33.18% QoQ % -28.17% -99.38% 36,272.73% -25.52% -11.93% -48.58% - Horiz. % 54.72% 76.18% 12,267.22% 33.73% 45.28% 51.42% 100.00%
P/EPS 21.38 27.54 4,993.33 7.49 21.83 23.46 48.17 -41.90% QoQ % -22.37% -99.45% 66,566.62% -65.69% -6.95% -51.30% - Horiz. % 44.38% 57.17% 10,366.06% 15.55% 45.32% 48.70% 100.00%
EY 4.68 3.63 0.02 13.34 4.58 4.26 2.08 71.96% QoQ % 28.93% 18,050.00% -99.85% 191.27% 7.51% 104.81% - Horiz. % 225.00% 174.52% 0.96% 641.35% 220.19% 204.81% 100.00%
DY 1.85 1.90 0.00 11.25 1.16 1.54 0.00 - QoQ % -2.63% 0.00% 0.00% 869.83% -24.68% 0.00% - Horiz. % 120.13% 123.38% 0.00% 730.52% 75.32% 100.00% -
P/NAPS 4.61 4.36 3.52 2.91 3.80 2.86 3.50 20.22% QoQ % 5.73% 23.86% 20.96% -23.42% 32.87% -18.29% - Horiz. % 131.71% 124.57% 100.57% 83.14% 108.57% 81.71% 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
FNHB FY2010 Brief.pdf 
