Highlights

[F&N] YoY Annual (Unaudited) Result on 2007-09-30 [#4]


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 3,637,726 3,271,163 3,674,216 2,865,068 1,943,630 1,935,106 1,728,054 13.20%
  YoY % 11.21% -10.97% 28.24% 47.41% 0.44% 11.98% -
  Horiz. % 210.51% 189.30% 212.62% 165.80% 112.48% 111.98% 100.00%
PBT 388,982 279,847 239,672 220,905 194,186 183,751 157,066 16.31%
  YoY % 39.00% 16.76% 8.50% 13.76% 5.68% 16.99% -
  Horiz. % 247.66% 178.17% 152.59% 140.64% 123.63% 116.99% 100.00%
Tax 305,066 -36,925 -59,941 -55,328 -40,604 -44,461 -40,644 -
  YoY % 926.18% 38.40% -8.34% -36.26% 8.68% -9.39% -
  Horiz. % -750.58% 90.85% 147.48% 136.13% 99.90% 109.39% 100.00%
NP 694,048 242,922 179,731 165,577 153,582 139,290 116,422 34.64%
  YoY % 185.71% 35.16% 8.55% 7.81% 10.26% 19.64% -
  Horiz. % 596.15% 208.66% 154.38% 142.22% 131.92% 119.64% 100.00%
NP to SH 695,291 224,432 166,845 152,871 142,827 131,950 116,422 34.68%
  YoY % 209.80% 34.52% 9.14% 7.03% 8.24% 13.34% -
  Horiz. % 597.22% 192.77% 143.31% 131.31% 122.68% 113.34% 100.00%
Tax Rate -78.43 % 13.19 % 25.01 % 25.05 % 20.91 % 24.20 % 25.88 % -
  YoY % -694.62% -47.26% -0.16% 19.80% -13.60% -6.49% -
  Horiz. % -303.05% 50.97% 96.64% 96.79% 80.80% 93.51% 100.00%
Total Cost 2,943,678 3,028,241 3,494,485 2,699,491 1,790,048 1,795,816 1,611,632 10.56%
  YoY % -2.79% -13.34% 29.45% 50.81% -0.32% 11.43% -
  Horiz. % 182.65% 187.90% 216.83% 167.50% 111.07% 111.43% 100.00%
Net Worth 1,792,574 1,293,155 1,183,601 1,158,113 1,114,834 1,084,129 1,050,290 9.31%
  YoY % 38.62% 9.26% 2.20% 3.88% 2.83% 3.22% -
  Horiz. % 170.67% 123.12% 112.69% 110.27% 106.15% 103.22% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 586,239 148,730 142,887 121,869 116,434 107,842 28,482 65.51%
  YoY % 294.16% 4.09% 17.25% 4.67% 7.97% 278.63% -
  Horiz. % 2,058.25% 522.18% 501.67% 427.87% 408.79% 378.63% 100.00%
Div Payout % 84.32 % 66.27 % 85.64 % 79.72 % 81.52 % 81.73 % 24.46 % 22.90%
  YoY % 27.24% -22.62% 7.43% -2.21% -0.26% 234.14% -
  Horiz. % 344.73% 270.93% 350.12% 325.92% 333.28% 334.14% 100.00%
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,792,574 1,293,155 1,183,601 1,158,113 1,114,834 1,084,129 1,050,290 9.31%
  YoY % 38.62% 9.26% 2.20% 3.88% 2.83% 3.22% -
  Horiz. % 170.67% 123.12% 112.69% 110.27% 106.15% 103.22% 100.00%
NOSH 356,376 356,241 356,506 356,342 356,177 356,621 356,030 0.02%
  YoY % 0.04% -0.07% 0.05% 0.05% -0.12% 0.17% -
  Horiz. % 100.10% 100.06% 100.13% 100.09% 100.04% 100.17% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 19.08 % 7.43 % 4.89 % 5.78 % 7.90 % 7.20 % 6.74 % 18.93%
  YoY % 156.80% 51.94% -15.40% -26.84% 9.72% 6.82% -
  Horiz. % 283.09% 110.24% 72.55% 85.76% 117.21% 106.82% 100.00%
ROE 38.79 % 17.36 % 14.10 % 13.20 % 12.81 % 12.17 % 11.08 % 23.21%
  YoY % 123.44% 23.12% 6.82% 3.04% 5.26% 9.84% -
  Horiz. % 350.09% 156.68% 127.26% 119.13% 115.61% 109.84% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1,020.75 918.24 1,030.62 804.02 545.69 542.62 485.37 13.18%
  YoY % 11.16% -10.90% 28.18% 47.34% 0.57% 11.80% -
  Horiz. % 210.30% 189.18% 212.34% 165.65% 112.43% 111.80% 100.00%
EPS 195.10 63.00 46.80 42.90 40.10 37.00 32.70 34.66%
  YoY % 209.68% 34.62% 9.09% 6.98% 8.38% 13.15% -
  Horiz. % 596.64% 192.66% 143.12% 131.19% 122.63% 113.15% 100.00%
DPS 164.50 41.75 40.08 34.20 32.69 30.24 8.00 65.48%
  YoY % 294.01% 4.17% 17.19% 4.62% 8.10% 278.00% -
  Horiz. % 2,056.25% 521.88% 501.00% 427.50% 408.62% 378.00% 100.00%
NAPS 5.0300 3.6300 3.3200 3.2500 3.1300 3.0400 2.9500 9.30%
  YoY % 38.57% 9.34% 2.15% 3.83% 2.96% 3.05% -
  Horiz. % 170.51% 123.05% 112.54% 110.17% 106.10% 103.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 991.80 891.86 1,001.75 781.14 529.92 527.60 471.14 13.20%
  YoY % 11.21% -10.97% 28.24% 47.41% 0.44% 11.98% -
  Horiz. % 210.51% 189.30% 212.62% 165.80% 112.48% 111.98% 100.00%
EPS 189.57 61.19 45.49 41.68 38.94 35.98 31.74 34.68%
  YoY % 209.81% 34.51% 9.14% 7.04% 8.23% 13.36% -
  Horiz. % 597.26% 192.79% 143.32% 131.32% 122.68% 113.36% 100.00%
DPS 159.83 40.55 38.96 33.23 31.75 29.40 7.77 65.49%
  YoY % 294.16% 4.08% 17.24% 4.66% 7.99% 278.38% -
  Horiz. % 2,057.01% 521.88% 501.42% 427.67% 408.62% 378.38% 100.00%
NAPS 4.8874 3.5257 3.2270 3.1575 3.0395 2.9558 2.8636 9.31%
  YoY % 38.62% 9.26% 2.20% 3.88% 2.83% 3.22% -
  Horiz. % 170.67% 123.12% 112.69% 110.26% 106.14% 103.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 14.4600 10.3200 9.0500 8.0500 6.2000 5.5500 4.1600 -
P/RPS 1.42 1.12 0.88 1.00 1.14 1.02 0.86 8.71%
  YoY % 26.79% 27.27% -12.00% -12.28% 11.76% 18.60% -
  Horiz. % 165.12% 130.23% 102.33% 116.28% 132.56% 118.60% 100.00%
P/EPS 7.41 16.38 19.34 18.76 15.46 15.00 12.72 -8.61%
  YoY % -54.76% -15.31% 3.09% 21.35% 3.07% 17.92% -
  Horiz. % 58.25% 128.77% 152.04% 147.48% 121.54% 117.92% 100.00%
EY 13.49 6.10 5.17 5.33 6.47 6.67 7.86 9.42%
  YoY % 121.15% 17.99% -3.00% -17.62% -3.00% -15.14% -
  Horiz. % 171.63% 77.61% 65.78% 67.81% 82.32% 84.86% 100.00%
DY 11.38 4.05 4.43 4.25 5.27 5.45 1.92 34.51%
  YoY % 180.99% -8.58% 4.24% -19.35% -3.30% 183.85% -
  Horiz. % 592.71% 210.94% 230.73% 221.35% 274.48% 283.85% 100.00%
P/NAPS 2.87 2.84 2.73 2.48 1.98 1.83 1.41 12.57%
  YoY % 1.06% 4.03% 10.08% 25.25% 8.20% 29.79% -
  Horiz. % 203.55% 201.42% 193.62% 175.89% 140.43% 129.79% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 08/11/10 09/11/09 06/11/08 06/11/07 07/11/06 08/11/05 08/11/04 -
Price 14.6200 10.5600 8.3500 7.7500 6.5000 5.6500 4.4800 -
P/RPS 1.43 1.15 0.81 0.96 1.19 1.04 0.92 7.62%
  YoY % 24.35% 41.98% -15.62% -19.33% 14.42% 13.04% -
  Horiz. % 155.43% 125.00% 88.04% 104.35% 129.35% 113.04% 100.00%
P/EPS 7.49 16.76 17.84 18.07 16.21 15.27 13.70 -9.57%
  YoY % -55.31% -6.05% -1.27% 11.47% 6.16% 11.46% -
  Horiz. % 54.67% 122.34% 130.22% 131.90% 118.32% 111.46% 100.00%
EY 13.34 5.97 5.60 5.54 6.17 6.55 7.30 10.57%
  YoY % 123.45% 6.61% 1.08% -10.21% -5.80% -10.27% -
  Horiz. % 182.74% 81.78% 76.71% 75.89% 84.52% 89.73% 100.00%
DY 11.25 3.95 4.80 4.41 5.03 5.35 1.79 35.83%
  YoY % 184.81% -17.71% 8.84% -12.33% -5.98% 198.88% -
  Horiz. % 628.49% 220.67% 268.16% 246.37% 281.01% 298.88% 100.00%
P/NAPS 2.91 2.91 2.52 2.38 2.08 1.86 1.52 11.43%
  YoY % 0.00% 15.48% 5.88% 14.42% 11.83% 22.37% -
  Horiz. % 191.45% 191.45% 165.79% 156.58% 136.84% 122.37% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

173  923  549  869 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295+0.035 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.085-0.005 
 PHB 0.0250.00 
 XOX-WC 0.015+0.01 
 LUSTER 0.19+0.005 
 VIZIONE 0.225-0.045 
 QES 0.36-0.02 
 MTRONIC 0.0950.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS