Highlights

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


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 4,060,239 3,818,802 3,508,225 3,224,905 3,915,431 3,637,726 3,509,594 2.46%
  YoY % 6.32% 8.85% 8.79% -17.64% 7.63% 3.65% -
  Horiz. % 115.69% 108.81% 99.96% 91.89% 111.56% 103.65% 100.00%
PBT 333,829 315,469 307,765 230,208 463,656 388,983 287,266 2.53%
  YoY % 5.82% 2.50% 33.69% -50.35% 19.20% 35.41% -
  Horiz. % 116.21% 109.82% 107.14% 80.14% 161.40% 135.41% 100.00%
Tax -53,757 -56,061 -48,307 43,782 -80,526 305,066 -44,344 3.26%
  YoY % 4.11% -16.05% -210.34% 154.37% -126.40% 787.95% -
  Horiz. % 121.23% 126.42% 108.94% -98.73% 181.59% -687.95% 100.00%
NP 280,072 259,408 259,458 273,990 383,130 694,049 242,922 2.40%
  YoY % 7.97% -0.02% -5.30% -28.49% -44.80% 185.71% -
  Horiz. % 115.29% 106.79% 106.81% 112.79% 157.72% 285.71% 100.00%
NP to SH 280,074 259,429 259,485 274,030 383,130 695,291 224,432 3.76%
  YoY % 7.96% -0.02% -5.31% -28.48% -44.90% 209.80% -
  Horiz. % 124.79% 115.59% 115.62% 122.10% 170.71% 309.80% 100.00%
Tax Rate 16.10 % 17.77 % 15.70 % -19.02 % 17.37 % -78.43 % 15.44 % 0.70%
  YoY % -9.40% 13.18% 182.54% -209.50% 122.15% -607.97% -
  Horiz. % 104.27% 115.09% 101.68% -123.19% 112.50% -507.97% 100.00%
Total Cost 3,780,167 3,559,394 3,248,767 2,950,915 3,532,301 2,943,677 3,266,672 2.46%
  YoY % 6.20% 9.56% 10.09% -16.46% 20.00% -9.89% -
  Horiz. % 115.72% 108.96% 99.45% 90.33% 108.13% 90.11% 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 130,719 201,269 218,164 209,188 348,136 586,388 148,879 -2.14%
  YoY % -35.05% -7.74% 4.29% -39.91% -40.63% 293.87% -
  Horiz. % 87.80% 135.19% 146.54% 140.51% 233.84% 393.87% 100.00%
Div Payout % 46.67 % 77.58 % 84.08 % 76.34 % 90.87 % 84.34 % 66.34 % -5.69%
  YoY % -39.84% -7.73% 10.14% -15.99% 7.74% 27.13% -
  Horiz. % 70.35% 116.94% 126.74% 115.07% 136.98% 127.13% 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 6.90 % 6.79 % 7.40 % 8.50 % 9.79 % 19.08 % 6.92 % -0.05%
  YoY % 1.62% -8.24% -12.94% -13.18% -48.69% 175.72% -
  Horiz. % 99.71% 98.12% 106.94% 122.83% 141.47% 275.72% 100.00%
ROE 14.95 % 15.35 % 15.76 % 17.75 % 24.64 % 38.78 % 17.31 % -2.41%
  YoY % -2.61% -2.60% -11.21% -27.96% -36.46% 124.03% -
  Horiz. % 86.37% 88.68% 91.05% 102.54% 142.35% 224.03% 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 1,109.47 1,043.81 965.45 893.87 1,090.53 1,020.54 982.50 2.05%
  YoY % 6.29% 8.12% 8.01% -18.03% 6.86% 3.87% -
  Horiz. % 112.92% 106.24% 98.26% 90.98% 111.00% 103.87% 100.00%
EPS 76.53 70.91 71.41 75.96 106.71 195.06 62.83 3.34%
  YoY % 7.93% -0.70% -5.99% -28.82% -45.29% 210.46% -
  Horiz. % 121.80% 112.86% 113.66% 120.90% 169.84% 310.46% 100.00%
DPS 35.72 55.00 60.00 58.00 96.96 164.50 41.75 -2.57%
  YoY % -35.05% -8.33% 3.45% -40.18% -41.06% 294.01% -
  Horiz. % 85.56% 131.74% 143.71% 138.92% 232.24% 394.01% 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 - 366,410
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1,107.00 1,041.17 956.50 879.25 1,067.52 991.80 956.87 2.46%
  YoY % 6.32% 8.85% 8.79% -17.64% 7.63% 3.65% -
  Horiz. % 115.69% 108.81% 99.96% 91.89% 111.56% 103.65% 100.00%
EPS 76.36 70.73 70.75 74.71 104.46 189.57 61.19 3.76%
  YoY % 7.96% -0.03% -5.30% -28.48% -44.90% 209.81% -
  Horiz. % 124.79% 115.59% 115.62% 122.10% 170.71% 309.81% 100.00%
DPS 35.64 54.87 59.48 57.03 94.92 159.88 40.59 -2.14%
  YoY % -35.05% -7.75% 4.30% -39.92% -40.63% 293.89% -
  Horiz. % 87.80% 135.18% 146.54% 140.50% 233.85% 393.89% 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 1.65 1.63 1.93 2.04 1.51 1.42 1.05 7.82%
  YoY % 1.23% -15.54% -5.39% 35.10% 6.34% 35.24% -
  Horiz. % 157.14% 155.24% 183.81% 194.29% 143.81% 135.24% 100.00%
P/EPS 23.91 23.95 26.05 23.96 15.46 7.41 16.43 6.45%
  YoY % -0.17% -8.06% 8.72% 54.98% 108.64% -54.90% -
  Horiz. % 145.53% 145.77% 158.55% 145.83% 94.10% 45.10% 100.00%
EY 4.18 4.18 3.84 4.17 6.47 13.49 6.09 -6.08%
  YoY % 0.00% 8.85% -7.91% -35.55% -52.04% 121.51% -
  Horiz. % 68.64% 68.64% 63.05% 68.47% 106.24% 221.51% 100.00%
DY 1.95 3.24 3.23 3.19 5.88 11.38 4.05 -11.46%
  YoY % -39.81% 0.31% 1.25% -45.75% -48.33% 180.99% -
  Horiz. % 48.15% 80.00% 79.75% 78.77% 145.19% 280.99% 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 1.62 1.54 1.92 2.10 1.57 1.43 1.07 7.15%
  YoY % 5.19% -19.79% -8.57% 33.76% 9.79% 33.64% -
  Horiz. % 151.40% 143.93% 179.44% 196.26% 146.73% 133.64% 100.00%
P/EPS 23.52 22.73 26.02 24.67 16.06 7.50 16.81 5.75%
  YoY % 3.48% -12.64% 5.47% 53.61% 114.13% -55.38% -
  Horiz. % 139.92% 135.22% 154.79% 146.76% 95.54% 44.62% 100.00%
EY 4.25 4.40 3.84 4.05 6.23 13.34 5.95 -5.45%
  YoY % -3.41% 14.58% -5.19% -34.99% -53.30% 124.20% -
  Horiz. % 71.43% 73.95% 64.54% 68.07% 104.71% 224.20% 100.00%
DY 1.98 3.41 3.23 3.09 5.66 11.25 3.95 -10.87%
  YoY % -41.94% 5.57% 4.53% -45.41% -49.69% 184.81% -
  Horiz. % 50.13% 86.33% 81.77% 78.23% 143.29% 284.81% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
6. Dr M can restore economy in two years, says Anwar save malaysia!!!
7. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 浅谈 ARBB(7181)的“价值炸弹?” - Part 2 12invest Sharing
Partners & Brokers