[F&N] QoQ Cumulative Quarter Result on 30-Sep-2008 [#4]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Cumulative Result
Revenue	2,474,674	1,878,925	940,388	3,674,216	2,692,227	1,807,640	899,956	96.39%
YoY %	31.71%	99.80%	-74.41%	36.47%	48.94%	100.86%	-	-
Horiz. %	274.98%	208.78%	104.49%	408.27%	299.15%	200.86%	100.00%	-
PBT	218,411	150,487	73,838	239,672	188,615	132,161	64,705	125.18%
YoY %	45.14%	103.81%	-69.19%	27.07%	42.72%	104.25%	-	-
Horiz. %	337.55%	232.57%	114.11%	370.41%	291.50%	204.25%	100.00%	-
Tax	-41,405	-36,555	-18,519	-59,941	-45,429	-31,607	-16,729	83.07%
YoY %	-13.27%	-97.39%	69.10%	-31.94%	-43.73%	-88.94%	-	-
Horiz. %	247.50%	218.51%	110.70%	358.31%	271.56%	188.94%	100.00%	-
NP	177,006	113,932	55,319	179,731	143,186	100,554	47,976	138.95%
YoY %	55.36%	105.95%	-69.22%	25.52%	42.40%	109.59%	-	-
Horiz. %	368.95%	237.48%	115.31%	374.63%	298.45%	209.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	163,349	104,232	50,951	166,845	132,104	92,448	44,534	138.02%
YoY %	56.72%	104.57%	-69.46%	26.30%	42.90%	107.59%	-	-
Horiz. %	366.80%	234.05%	114.41%	374.65%	296.64%	207.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.96%	24.29%	25.08%	25.01%	24.09%	23.92%	25.85%	-
YoY %	-21.94%	-3.15%	0.28%	3.82%	0.71%	-7.47%	-	-
Horiz. %	73.35%	93.97%	97.02%	96.75%	93.19%	92.53%	100.00%	-
Total Cost	2,297,668	1,764,993	885,069	3,494,485	2,549,041	1,707,086	851,980	93.86%
YoY %	30.18%	99.42%	-74.67%	37.09%	49.32%	100.37%	-	-
Horiz. %	269.69%	207.16%	103.88%	410.16%	299.19%	200.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,230,467	1,213,075	1,229,237	1,183,601	1,125,198	1,152,922	1,200,636	1.65%
YoY %	1.43%	-1.31%	3.86%	5.19%	-2.40%	-3.97%	-	-
Horiz. %	102.48%	101.04%	102.38%	98.58%	93.72%	96.03%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	45,473	45,356	-	142,887	62,598	62,750	-	-
YoY %	0.26%	0.00%	-	128.26%	-0.24%	0.00%	-	-
Horiz. %	72.47%	72.28%	-	227.71%	99.76%	100.00%	-	-
Div Payout %	27.84%	43.52%	-	85.64%	47.39%	67.88%	-	-
YoY %	-36.03%	0.00%	-	80.71%	-30.19%	0.00%	-	-
Horiz. %	41.01%	64.11%	-	126.16%	69.81%	100.00%	-	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	1,230,467	1,213,075	1,229,237	1,183,601	1,125,198	1,152,922	1,200,636	1.65%
YoY %	1.43%	-1.31%	3.86%	5.19%	-2.40%	-3.97%	-	-
Horiz. %	102.48%	101.04%	102.38%	98.58%	93.72%	96.03%	100.00%	-
NOSH	356,657	355,740	356,300	356,506	356,075	356,942	356,272	0.07%
YoY %	0.26%	-0.16%	-0.06%	0.12%	-0.24%	0.19%	-	-
Horiz. %	100.11%	99.85%	100.01%	100.07%	99.94%	100.19%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	7.15%	6.06%	5.88%	4.89%	5.32%	5.56%	5.33%	-
YoY %	17.99%	3.06%	20.25%	-8.08%	-4.32%	4.32%	-	-
Horiz. %	134.15%	113.70%	110.32%	91.74%	99.81%	104.32%	100.00%	-
ROE	13.28%	8.59%	4.14%	14.10%	11.74%	8.02%	3.71%	-
YoY %	54.60%	107.49%	-70.64%	20.10%	46.38%	116.17%	-	-
Horiz. %	357.95%	231.54%	111.59%	380.05%	316.44%	216.17%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	693.85	528.17	263.93	1,030.62	756.08	506.42	252.60	96.25%
YoY %	31.37%	100.12%	-74.39%	36.31%	49.30%	100.48%	-	-
Horiz. %	274.68%	209.09%	104.49%	408.00%	299.32%	200.48%	100.00%	-
EPS	45.80	29.30	14.30	46.80	37.10	25.90	12.50	137.85%
YoY %	56.31%	104.90%	-69.44%	26.15%	43.24%	107.20%	-	-
Horiz. %	366.40%	234.40%	114.40%	374.40%	296.80%	207.20%	100.00%	-
DPS	12.75	12.75	0.00	40.08	17.58	17.58	0.00	-
YoY %	0.00%	0.00%	0.00%	127.99%	0.00%	0.00%	-	-
Horiz. %	72.53%	72.53%	0.00%	227.99%	100.00%	100.00%	-	-
NAPS	3.45	3.41	3.45	3.32	3.16	3.23	3.37	1.57%
YoY %	1.17%	-1.16%	3.92%	5.06%	-2.17%	-4.15%	-	-
Horiz. %	102.37%	101.19%	102.37%	98.52%	93.77%	95.85%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 354,499
RPS	674.71	512.28	256.39	1,001.75	734.02	492.84	245.37	96.39%
YoY %	31.71%	99.80%	-74.41%	36.47%	48.94%	100.86%	-	-
Horiz. %	274.98%	208.78%	104.49%	408.26%	299.15%	200.86%	100.00%	-
EPS	44.54	28.42	13.89	45.49	36.02	25.21	12.14	138.06%
YoY %	56.72%	104.61%	-69.47%	26.29%	42.88%	107.66%	-	-
Horiz. %	366.89%	234.10%	114.42%	374.71%	296.71%	207.66%	100.00%	-
DPS	12.40	12.37	0.00	38.96	17.07	17.11	0.00	-
YoY %	0.24%	0.00%	0.00%	128.24%	-0.23%	0.00%	-	-
Horiz. %	72.47%	72.30%	0.00%	227.70%	99.77%	100.00%	-	-
NAPS	3.3548	3.3074	3.3514	3.227	3.0678	3.1434	3.2735	1.65%
YoY %	1.43%	-1.31%	3.85%	5.19%	-2.41%	-3.97%	-	-
Horiz. %	102.48%	101.04%	102.38%	98.58%	93.72%	96.03%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	9.55	8.25	8.85	9.05	9.00	7.85	7.95	-
P/RPS	1.38	1.56	3.35	0.88	1.19	1.55	3.15	-42.34%
YoY %	-11.54%	-53.43%	280.68%	-26.05%	-23.23%	-50.79%	-	-
Horiz. %	43.81%	49.52%	106.35%	27.94%	37.78%	49.21%	100.00%	-
P/EPS	20.85	28.16	61.89	19.34	24.26	30.31	63.60	-52.48%
YoY %	-25.96%	-54.50%	220.01%	-20.28%	-19.96%	-52.34%	-	-
Horiz. %	32.78%	44.28%	97.31%	30.41%	38.14%	47.66%	100.00%	-
EY	4.80	3.55	1.62	5.17	4.12	3.30	1.57	110.79%
YoY %	35.21%	119.14%	-68.67%	25.49%	24.85%	110.19%	-	-
Horiz. %	305.73%	226.11%	103.18%	329.30%	262.42%	210.19%	100.00%	-
DY	1.34	1.55	0.00	4.43	1.95	2.24	0.00	-
YoY %	-13.55%	0.00%	0.00%	127.18%	-12.95%	0.00%	-	-
Horiz. %	59.82%	69.20%	0.00%	197.77%	87.05%	100.00%	-	-
P/NAPS	2.77	2.42	2.57	2.73	2.85	2.43	2.36	11.28%
YoY %	14.46%	-5.84%	-5.86%	-4.21%	17.28%	2.97%	-	-
Horiz. %	117.37%	102.54%	108.90%	115.68%	120.76%	102.97%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	06/08/09	04/05/09	11/02/09	06/11/08	07/08/08	07/05/08	13/02/08	-
Price	9.80	8.75	9.00	8.35	9.00	8.45	7.75	-
P/RPS	1.41	1.66	3.41	0.81	1.19	1.67	3.07	-40.50%
YoY %	-15.06%	-51.32%	320.99%	-31.93%	-28.74%	-45.60%	-	-
Horiz. %	45.93%	54.07%	111.07%	26.38%	38.76%	54.40%	100.00%	-
P/EPS	21.40	29.86	62.94	17.84	24.26	32.63	62.00	-50.82%
YoY %	-28.33%	-52.56%	252.80%	-26.46%	-25.65%	-47.37%	-	-
Horiz. %	34.52%	48.16%	101.52%	28.77%	39.13%	52.63%	100.00%	-
EY	4.67	3.35	1.59	5.60	4.12	3.07	1.61	103.52%
YoY %	39.40%	110.69%	-71.61%	35.92%	34.20%	90.68%	-	-
Horiz. %	290.06%	208.07%	98.76%	347.83%	255.90%	190.68%	100.00%	-
DY	1.30	1.46	0.00	4.80	1.95	2.08	0.00	-
YoY %	-10.96%	0.00%	0.00%	146.15%	-6.25%	0.00%	-	-
Horiz. %	62.50%	70.19%	0.00%	230.77%	93.75%	100.00%	-	-
P/NAPS	2.84	2.57	2.61	2.52	2.85	2.62	2.30	15.11%
YoY %	10.51%	-1.53%	3.57%	-11.58%	8.78%	13.91%	-	-
Horiz. %	123.48%	111.74%	113.48%	109.57%	123.91%	113.91%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos