Highlights

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


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,007,813 964,515 897,528 854,482 995,462 990,251 796,489 4.00%
  YoY % 4.49% 7.46% 5.04% -14.16% 0.53% 24.33% -
  Horiz. % 126.53% 121.10% 112.69% 107.28% 124.98% 124.33% 100.00%
PBT 67,728 75,361 87,180 64,476 74,035 102,105 61,630 1.58%
  YoY % -10.13% -13.56% 35.21% -12.91% -27.49% 65.67% -
  Horiz. % 109.89% 122.28% 141.46% 104.62% 120.13% 165.67% 100.00%
Tax -11,005 -13,177 -7,174 9,084 -7,828 360,211 4,286 -
  YoY % 16.48% -83.68% -178.97% 216.04% -102.17% 8,304.36% -
  Horiz. % -256.77% -307.44% -167.38% 211.95% -182.64% 8,404.36% 100.00%
NP 56,723 62,184 80,006 73,560 66,207 462,316 65,916 -2.47%
  YoY % -8.78% -22.28% 8.76% 11.11% -85.68% 601.37% -
  Horiz. % 86.05% 94.34% 121.38% 111.60% 100.44% 701.37% 100.00%
NP to SH 56,724 62,195 80,015 73,599 66,207 462,316 61,083 -1.23%
  YoY % -8.80% -22.27% 8.72% 11.16% -85.68% 656.87% -
  Horiz. % 92.86% 101.82% 130.99% 120.49% 108.39% 756.87% 100.00%
Tax Rate 16.25 % 17.49 % 8.23 % -14.09 % 10.57 % -352.78 % -6.95 % -
  YoY % -7.09% 112.52% 158.41% -233.30% 103.00% -4,975.97% -
  Horiz. % -233.81% -251.65% -118.42% 202.73% -152.09% 5,075.97% 100.00%
Total Cost 951,090 902,331 817,522 780,922 929,255 527,935 730,573 4.49%
  YoY % 5.40% 10.37% 4.69% -15.96% 76.02% -27.74% -
  Horiz. % 130.18% 123.51% 111.90% 106.89% 127.20% 72.26% 100.00%
Net Worth 1,873,721 1,690,240 1,646,091 1,544,135 1,554,643 1,792,944 1,296,674 6.32%
  YoY % 10.86% 2.68% 6.60% -0.68% -13.29% 38.27% -
  Horiz. % 144.50% 130.35% 126.95% 119.08% 119.89% 138.27% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 129,916 120,731 145,350 137,096 222,604 527,546 103,591 3.84%
  YoY % 7.61% -16.94% 6.02% -38.41% -57.80% 409.26% -
  Horiz. % 125.41% 116.55% 140.31% 132.34% 214.89% 509.26% 100.00%
Div Payout % 229.03 % 194.12 % 181.65 % 186.27 % 336.23 % 114.11 % 169.59 % 5.13%
  YoY % 17.98% 6.86% -2.48% -44.60% 194.65% -32.71% -
  Horiz. % 135.05% 114.46% 107.11% 109.84% 198.26% 67.29% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,873,721 1,690,240 1,646,091 1,544,135 1,554,643 1,792,944 1,296,674 6.32%
  YoY % 10.86% 2.68% 6.60% -0.68% -13.29% 38.27% -
  Horiz. % 144.50% 130.35% 126.95% 119.08% 119.89% 138.27% 100.00%
NOSH 365,961 365,852 363,375 360,779 359,040 356,450 357,210 0.40%
  YoY % 0.03% 0.68% 0.72% 0.48% 0.73% -0.21% -
  Horiz. % 102.45% 102.42% 101.73% 101.00% 100.51% 99.79% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.63 % 6.45 % 8.91 % 8.61 % 6.65 % 46.69 % 8.28 % -6.22%
  YoY % -12.71% -27.61% 3.48% 29.47% -85.76% 463.89% -
  Horiz. % 68.00% 77.90% 107.61% 103.99% 80.31% 563.89% 100.00%
ROE 3.03 % 3.68 % 4.86 % 4.77 % 4.26 % 25.79 % 4.71 % -7.09%
  YoY % -17.66% -24.28% 1.89% 11.97% -83.48% 447.56% -
  Horiz. % 64.33% 78.13% 103.18% 101.27% 90.45% 547.56% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 275.39 263.63 247.00 236.84 277.26 277.81 222.97 3.58%
  YoY % 4.46% 6.73% 4.29% -14.58% -0.20% 24.60% -
  Horiz. % 123.51% 118.24% 110.78% 106.22% 124.35% 124.60% 100.00%
EPS 15.50 17.00 22.00 20.40 18.40 129.70 17.10 -1.62%
  YoY % -8.82% -22.73% 7.84% 10.87% -85.81% 658.48% -
  Horiz. % 90.64% 99.42% 128.65% 119.30% 107.60% 758.48% 100.00%
DPS 35.50 33.00 40.00 38.00 62.00 148.00 29.00 3.43%
  YoY % 7.58% -17.50% 5.26% -38.71% -58.11% 410.34% -
  Horiz. % 122.41% 113.79% 137.93% 131.03% 213.79% 510.34% 100.00%
NAPS 5.1200 4.6200 4.5300 4.2800 4.3300 5.0300 3.6300 5.90%
  YoY % 10.82% 1.99% 5.84% -1.15% -13.92% 38.57% -
  Horiz. % 141.05% 127.27% 124.79% 117.91% 119.28% 138.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 274.77 262.97 244.71 232.97 271.41 269.99 217.16 4.00%
  YoY % 4.49% 7.46% 5.04% -14.16% 0.53% 24.33% -
  Horiz. % 126.53% 121.10% 112.69% 107.28% 124.98% 124.33% 100.00%
EPS 15.47 16.96 21.82 20.07 18.05 126.05 16.65 -1.22%
  YoY % -8.79% -22.27% 8.72% 11.19% -85.68% 657.06% -
  Horiz. % 92.91% 101.86% 131.05% 120.54% 108.41% 757.06% 100.00%
DPS 35.42 32.92 39.63 37.38 60.69 143.83 28.24 3.85%
  YoY % 7.59% -16.93% 6.02% -38.41% -57.80% 409.31% -
  Horiz. % 125.42% 116.57% 140.33% 132.37% 214.91% 509.31% 100.00%
NAPS 5.1086 4.6083 4.4880 4.2100 4.2386 4.8884 3.5353 6.32%
  YoY % 10.86% 2.68% 6.60% -0.67% -13.29% 38.27% -
  Horiz. % 144.50% 130.35% 126.95% 119.08% 119.89% 138.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 18.3000 16.9800 18.6000 18.2000 16.5000 14.4600 10.3200 -
P/RPS 6.57 6.44 7.53 7.68 5.95 5.21 4.63 6.00%
  YoY % 2.02% -14.48% -1.95% 29.08% 14.20% 12.53% -
  Horiz. % 141.90% 139.09% 162.63% 165.87% 128.51% 112.53% 100.00%
P/EPS 118.06 99.88 84.47 89.22 89.48 11.15 60.35 11.83%
  YoY % 18.20% 18.24% -5.32% -0.29% 702.51% -81.52% -
  Horiz. % 195.63% 165.50% 139.97% 147.84% 148.27% 18.48% 100.00%
EY 0.85 1.00 1.18 1.12 1.12 8.97 1.66 -10.55%
  YoY % -15.00% -15.25% 5.36% 0.00% -87.51% 440.36% -
  Horiz. % 51.20% 60.24% 71.08% 67.47% 67.47% 540.36% 100.00%
DY 1.94 1.94 2.15 2.09 3.76 10.24 2.81 -5.99%
  YoY % 0.00% -9.77% 2.87% -44.41% -63.28% 264.41% -
  Horiz. % 69.04% 69.04% 76.51% 74.38% 133.81% 364.41% 100.00%
P/NAPS 3.57 3.68 4.11 4.25 3.81 2.87 2.84 3.88%
  YoY % -2.99% -10.46% -3.29% 11.55% 32.75% 1.06% -
  Horiz. % 125.70% 129.58% 144.72% 149.65% 134.15% 101.06% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 03/11/15 06/11/14 07/11/13 08/11/12 04/11/11 08/11/10 09/11/09 -
Price 18.0000 16.1200 18.5800 18.7400 17.1400 14.6200 10.5600 -
P/RPS 6.46 6.11 7.52 7.91 6.18 5.26 4.74 5.29%
  YoY % 5.73% -18.75% -4.93% 27.99% 17.49% 10.97% -
  Horiz. % 136.29% 128.90% 158.65% 166.88% 130.38% 110.97% 100.00%
P/EPS 116.13 94.82 84.38 91.86 92.95 11.27 61.75 11.10%
  YoY % 22.47% 12.37% -8.14% -1.17% 724.76% -81.75% -
  Horiz. % 188.06% 153.55% 136.65% 148.76% 150.53% 18.25% 100.00%
EY 0.86 1.05 1.19 1.09 1.08 8.87 1.62 -10.01%
  YoY % -18.10% -11.76% 9.17% 0.93% -87.82% 447.53% -
  Horiz. % 53.09% 64.81% 73.46% 67.28% 66.67% 547.53% 100.00%
DY 1.97 2.05 2.15 2.03 3.62 10.12 2.75 -5.41%
  YoY % -3.90% -4.65% 5.91% -43.92% -64.23% 268.00% -
  Horiz. % 71.64% 74.55% 78.18% 73.82% 131.64% 368.00% 100.00%
P/NAPS 3.52 3.49 4.10 4.38 3.96 2.91 2.91 3.22%
  YoY % 0.86% -14.88% -6.39% 10.61% 36.08% 0.00% -
  Horiz. % 120.96% 119.93% 140.89% 150.52% 136.08% 100.00% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 

TOP ARTICLES

1. Thank you for your recommendations - Koon Yew Yin Koon Yew Yin's Blog
2. Budget 2020: Bandar Malaysia project in Sungai Besi will proceed save malaysia!!!
3. Dayang: My Rule for selling - Koon Yew Yin Koon Yew Yin's Blog
4. [TheStar] The Signing Ceremony of Bandar Malaysia will be held on next week after Budget 2020. KL Glory Fury
5. BUDGET 2020: THE PRIME BENEFICIARY IN SMALL CAP SPACE smartinvestment2030
6. MTAG - Higher TP - “Overweight” Call from Affin Hwang Capital Research on Electronics Manufacturing Services Stock Pick
7. Budget 2020 - Plantation - Major Beneficiary !!! Investhor's Mighty Hammer of Wisdom
8. AirAsia Group Bhd: A relook into AirAisa Group from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now ? TradeVSA - Case Study
Partners & Brokers