Highlights

[F&N] QoQ Quarter Result on 2012-09-30 [#4]


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 891,212 865,274 854,211 854,482 896,696 730,429 743,298 12.87%
  QoQ % 3.00% 1.30% -0.03% -4.71% 22.76% -1.73% -
  Horiz. % 119.90% 116.41% 114.92% 114.96% 120.64% 98.27% 100.00%
PBT 89,142 65,335 66,108 64,476 54,496 57,696 53,540 40.52%
  QoQ % 36.44% -1.17% 2.53% 18.31% -5.55% 7.76% -
  Horiz. % 166.50% 122.03% 123.47% 120.43% 101.79% 107.76% 100.00%
Tax -20,822 -11,025 -9,286 9,084 -2,869 49,361 -11,794 46.13%
  QoQ % -88.86% -18.73% -202.22% 416.63% -105.81% 518.53% -
  Horiz. % 176.55% 93.48% 78.73% -77.02% 24.33% -418.53% 100.00%
NP 68,320 54,310 56,822 73,560 51,627 107,057 41,746 38.92%
  QoQ % 25.80% -4.42% -22.75% 42.48% -51.78% 156.45% -
  Horiz. % 163.66% 130.10% 136.11% 176.21% 123.67% 256.45% 100.00%
NP to SH 68,329 54,319 56,822 73,599 51,628 107,057 41,746 38.93%
  QoQ % 25.79% -4.40% -22.80% 42.56% -51.78% 156.45% -
  Horiz. % 163.68% 130.12% 136.11% 176.30% 123.67% 256.45% 100.00%
Tax Rate 23.36 % 16.87 % 14.05 % -14.09 % 5.26 % -85.55 % 22.03 % 3.99%
  QoQ % 38.47% 20.07% 199.72% -367.87% 106.15% -488.33% -
  Horiz. % 106.04% 76.58% 63.78% -63.96% 23.88% -388.33% 100.00%
Total Cost 822,892 810,964 797,389 780,922 845,069 623,372 701,552 11.23%
  QoQ % 1.47% 1.70% 2.11% -7.59% 35.56% -11.14% -
  Horiz. % 117.30% 115.60% 113.66% 111.31% 120.46% 88.86% 100.00%
Net Worth 1,543,087 1,565,515 1,622,474 1,544,135 1,462,191 1,474,286 1,594,265 -2.15%
  QoQ % -1.43% -3.51% 5.07% 5.60% -0.82% -7.53% -
  Horiz. % 96.79% 98.20% 101.77% 96.86% 91.72% 92.47% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 72,814 - 137,096 - 72,092 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.00% 0.00% 190.17% 0.00% 100.00% -
Div Payout % - % 134.05 % - % 186.27 % - % 67.34 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 199.06% 0.00% 276.61% 0.00% 100.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,543,087 1,565,515 1,622,474 1,544,135 1,462,191 1,474,286 1,594,265 -2.15%
  QoQ % -1.43% -3.51% 5.07% 5.60% -0.82% -7.53% -
  Horiz. % 96.79% 98.20% 101.77% 96.86% 91.72% 92.47% 100.00%
NOSH 363,079 364,073 363,783 360,779 361,034 360,461 359,879 0.59%
  QoQ % -0.27% 0.08% 0.83% -0.07% 0.16% 0.16% -
  Horiz. % 100.89% 101.17% 101.08% 100.25% 100.32% 100.16% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.67 % 6.28 % 6.65 % 8.61 % 5.76 % 14.66 % 5.62 % 23.06%
  QoQ % 22.13% -5.56% -22.76% 49.48% -60.71% 160.85% -
  Horiz. % 136.48% 111.74% 118.33% 153.20% 102.49% 260.85% 100.00%
ROE 4.43 % 3.47 % 3.50 % 4.77 % 3.53 % 7.26 % 2.62 % 41.97%
  QoQ % 27.67% -0.86% -26.62% 35.13% -51.38% 177.10% -
  Horiz. % 169.08% 132.44% 133.59% 182.06% 134.73% 277.10% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 245.46 237.66 234.81 236.84 248.37 202.64 206.54 12.21%
  QoQ % 3.28% 1.21% -0.86% -4.64% 22.57% -1.89% -
  Horiz. % 118.84% 115.07% 113.69% 114.67% 120.25% 98.11% 100.00%
EPS 18.80 14.90 15.60 20.40 14.30 29.70 11.60 38.02%
  QoQ % 26.17% -4.49% -23.53% 42.66% -51.85% 156.03% -
  Horiz. % 162.07% 128.45% 134.48% 175.86% 123.28% 256.03% 100.00%
DPS 0.00 20.00 0.00 38.00 0.00 20.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 190.00% 0.00% 100.00% -
NAPS 4.2500 4.3000 4.4600 4.2800 4.0500 4.0900 4.4300 -2.73%
  QoQ % -1.16% -3.59% 4.21% 5.68% -0.98% -7.67% -
  Horiz. % 95.94% 97.07% 100.68% 96.61% 91.42% 92.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 242.98 235.91 232.90 232.97 244.48 199.15 202.66 12.87%
  QoQ % 3.00% 1.29% -0.03% -4.71% 22.76% -1.73% -
  Horiz. % 119.90% 116.41% 114.92% 114.96% 120.64% 98.27% 100.00%
EPS 18.63 14.81 15.49 20.07 14.08 29.19 11.38 38.95%
  QoQ % 25.79% -4.39% -22.82% 42.54% -51.76% 156.50% -
  Horiz. % 163.71% 130.14% 136.12% 176.36% 123.73% 256.50% 100.00%
DPS 0.00 19.85 0.00 37.38 0.00 19.66 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.97% 0.00% 190.13% 0.00% 100.00% -
NAPS 4.2071 4.2683 4.4236 4.2100 3.9866 4.0196 4.3467 -2.15%
  QoQ % -1.43% -3.51% 5.07% 5.60% -0.82% -7.53% -
  Horiz. % 96.79% 98.20% 101.77% 96.86% 91.72% 92.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 18.3200 18.5000 18.0200 18.2000 18.0600 18.8800 18.2000 -
P/RPS 7.46 7.78 7.67 7.68 7.27 9.32 8.81 -10.51%
  QoQ % -4.11% 1.43% -0.13% 5.64% -22.00% 5.79% -
  Horiz. % 84.68% 88.31% 87.06% 87.17% 82.52% 105.79% 100.00%
P/EPS 97.35 124.00 115.37 89.22 126.29 63.57 156.90 -27.28%
  QoQ % -21.49% 7.48% 29.31% -29.35% 98.66% -59.48% -
  Horiz. % 62.05% 79.03% 73.53% 56.86% 80.49% 40.52% 100.00%
EY 1.03 0.81 0.87 1.12 0.79 1.57 0.64 37.37%
  QoQ % 27.16% -6.90% -22.32% 41.77% -49.68% 145.31% -
  Horiz. % 160.94% 126.56% 135.94% 175.00% 123.44% 245.31% 100.00%
DY 0.00 1.08 0.00 2.09 0.00 1.06 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.89% 0.00% 197.17% 0.00% 100.00% -
P/NAPS 4.31 4.30 4.04 4.25 4.46 4.62 4.11 3.22%
  QoQ % 0.23% 6.44% -4.94% -4.71% -3.46% 12.41% -
  Horiz. % 104.87% 104.62% 98.30% 103.41% 108.52% 112.41% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 06/08/13 07/05/13 05/02/13 08/11/12 07/08/12 07/05/12 03/02/12 -
Price 18.4600 18.0800 17.9200 18.7400 20.3400 19.0000 17.6000 -
P/RPS 7.52 7.61 7.63 7.91 8.19 9.38 8.52 -7.99%
  QoQ % -1.18% -0.26% -3.54% -3.42% -12.69% 10.09% -
  Horiz. % 88.26% 89.32% 89.55% 92.84% 96.13% 110.09% 100.00%
P/EPS 98.09 121.18 114.73 91.86 142.24 63.97 151.72 -25.25%
  QoQ % -19.05% 5.62% 24.90% -35.42% 122.35% -57.84% -
  Horiz. % 64.65% 79.87% 75.62% 60.55% 93.75% 42.16% 100.00%
EY 1.02 0.83 0.87 1.09 0.70 1.56 0.66 33.71%
  QoQ % 22.89% -4.60% -20.18% 55.71% -55.13% 136.36% -
  Horiz. % 154.55% 125.76% 131.82% 165.15% 106.06% 236.36% 100.00%
DY 0.00 1.11 0.00 2.03 0.00 1.05 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.71% 0.00% 193.33% 0.00% 100.00% -
P/NAPS 4.34 4.20 4.02 4.38 5.02 4.65 3.97 6.13%
  QoQ % 3.33% 4.48% -8.22% -12.75% 7.96% 17.13% -
  Horiz. % 109.32% 105.79% 101.26% 110.33% 126.45% 117.13% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers