[F&N] QoQ Cumulative Quarter Result on 31-Mar-2009 [#2]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	882,608	3,271,163	2,474,674	1,878,925	940,388	3,674,216	2,692,227	-52.35%
YoY %	-73.02%	32.19%	31.71%	99.80%	-74.41%	36.47%	-	-
Horiz. %	32.78%	121.50%	91.92%	69.79%	34.93%	136.47%	100.00%	-
PBT	96,648	279,847	218,411	150,487	73,838	239,672	188,615	-35.88%
YoY %	-65.46%	28.13%	45.14%	103.81%	-69.19%	27.07%	-	-
Horiz. %	51.24%	148.37%	115.80%	79.79%	39.15%	127.07%	100.00%	-
Tax	-17,975	-36,925	-41,405	-36,555	-18,519	-59,941	-45,429	-46.01%
YoY %	51.32%	10.82%	-13.27%	-97.39%	69.10%	-31.94%	-	-
Horiz. %	39.57%	81.28%	91.14%	80.47%	40.76%	131.94%	100.00%	-
NP	78,673	242,922	177,006	113,932	55,319	179,731	143,186	-32.84%
YoY %	-67.61%	37.24%	55.36%	105.95%	-69.22%	25.52%	-	-
Horiz. %	54.94%	169.65%	123.62%	79.57%	38.63%	125.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,737	224,432	163,349	104,232	50,951	166,845	132,104	-29.70%
YoY %	-65.36%	37.39%	56.72%	104.57%	-69.46%	26.30%	-	-
Horiz. %	58.85%	169.89%	123.65%	78.90%	38.57%	126.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.60%	13.19%	18.96%	24.29%	25.08%	25.01%	24.09%	-
YoY %	41.02%	-30.43%	-21.94%	-3.15%	0.28%	3.82%	-	-
Horiz. %	77.21%	54.75%	78.70%	100.83%	104.11%	103.82%	100.00%	-
Total Cost	803,935	3,028,241	2,297,668	1,764,993	885,069	3,494,485	2,549,041	-53.56%
YoY %	-73.45%	31.80%	30.18%	99.42%	-74.67%	37.09%	-	-
Horiz. %	31.54%	118.80%	90.14%	69.24%	34.72%	137.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,069,775	1,293,155	1,230,467	1,213,075	1,229,237	1,183,601	1,125,198	-3.30%
YoY %	-17.27%	5.09%	1.43%	-1.31%	3.86%	5.19%	-	-
Horiz. %	95.07%	114.93%	109.36%	107.81%	109.25%	105.19%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	-	148,730	45,473	45,356	-	142,887	62,598	-
YoY %	-	227.07%	0.26%	0.00%	-	128.26%	-	-
Horiz. %	-	237.60%	72.64%	72.46%	-	228.26%	100.00%	-
Div Payout %	-	66.27%	27.84%	43.52%	-	85.64%	47.39%	-
YoY %	-	138.04%	-36.03%	0.00%	-	80.71%	-	-
Horiz. %	-	139.84%	58.75%	91.83%	-	180.71%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	1,069,775	1,293,155	1,230,467	1,213,075	1,229,237	1,183,601	1,125,198	-3.30%
YoY %	-17.27%	5.09%	1.43%	-1.31%	3.86%	5.19%	-	-
Horiz. %	95.07%	114.93%	109.36%	107.81%	109.25%	105.19%	100.00%	-
NOSH	356,591	356,241	356,657	355,740	356,300	356,506	356,075	0.09%
YoY %	0.10%	-0.12%	0.26%	-0.16%	-0.06%	0.12%	-	-
Horiz. %	100.14%	100.05%	100.16%	99.91%	100.06%	100.12%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	8.91%	7.43%	7.15%	6.06%	5.88%	4.89%	5.32%	-
YoY %	19.92%	3.92%	17.99%	3.06%	20.25%	-8.08%	-	-
Horiz. %	167.48%	139.66%	134.40%	113.91%	110.53%	91.92%	100.00%	-
ROE	7.27%	17.36%	13.28%	8.59%	4.14%	14.10%	11.74%	-
YoY %	-58.12%	30.72%	54.60%	107.49%	-70.64%	20.10%	-	-
Horiz. %	61.93%	147.87%	113.12%	73.17%	35.26%	120.10%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	247.51	918.24	693.85	528.17	263.93	1,030.62	756.08	-52.40%
YoY %	-73.05%	32.34%	31.37%	100.12%	-74.39%	36.31%	-	-
Horiz. %	32.74%	121.45%	91.77%	69.86%	34.91%	136.31%	100.00%	-
EPS	0.22	63.00	45.80	29.30	14.30	46.80	37.10	-96.69%
YoY %	-99.65%	37.55%	56.31%	104.90%	-69.44%	26.15%	-	-
Horiz. %	0.59%	169.81%	123.45%	78.98%	38.54%	126.15%	100.00%	-
DPS	0.00	41.75	12.75	12.75	0.00	40.08	17.58	-
YoY %	0.00%	227.45%	0.00%	0.00%	0.00%	127.99%	-	-
Horiz. %	0.00%	237.49%	72.53%	72.53%	0.00%	227.99%	100.00%	-
NAPS	3.00	3.63	3.45	3.41	3.45	3.32	3.16	-3.39%
YoY %	-17.36%	5.22%	1.17%	-1.16%	3.92%	5.06%	-	-
Horiz. %	94.94%	114.87%	109.18%	107.91%	109.18%	105.06%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 355,206
RPS	240.64	891.86	674.71	512.28	256.39	1,001.75	734.02	-52.35%
YoY %	-73.02%	32.18%	31.71%	99.80%	-74.41%	36.47%	-	-
Horiz. %	32.78%	121.50%	91.92%	69.79%	34.93%	136.47%	100.00%	-
EPS	21.19	61.19	44.54	28.42	13.89	45.49	36.02	-29.72%
YoY %	-65.37%	37.38%	56.72%	104.61%	-69.47%	26.29%	-	-
Horiz. %	58.83%	169.88%	123.65%	78.90%	38.56%	126.29%	100.00%	-
DPS	0.00	40.55	12.40	12.37	0.00	38.96	17.07	-
YoY %	0.00%	227.02%	0.24%	0.00%	0.00%	128.24%	-	-
Horiz. %	0.00%	237.55%	72.64%	72.47%	0.00%	228.24%	100.00%	-
NAPS	2.9167	3.5257	3.3548	3.3074	3.3514	3.227	3.0678	-3.30%
YoY %	-17.27%	5.09%	1.43%	-1.31%	3.85%	5.19%	-	-
Horiz. %	95.07%	114.93%	109.36%	107.81%	109.24%	105.19%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	10.60	10.32	9.55	8.25	8.85	9.05	9.00	-
P/RPS	4.28	1.12	1.38	1.56	3.35	0.88	1.19	134.19%
YoY %	282.14%	-18.84%	-11.54%	-53.43%	280.68%	-26.05%	-	-
Horiz. %	359.66%	94.12%	115.97%	131.09%	281.51%	73.95%	100.00%	-
P/EPS	48.62	16.38	20.85	28.16	61.89	19.34	24.26	58.75%
YoY %	196.83%	-21.44%	-25.96%	-54.50%	220.01%	-20.28%	-	-
Horiz. %	200.41%	67.52%	85.94%	116.08%	255.11%	79.72%	100.00%	-
EY	2.06	6.10	4.80	3.55	1.62	5.17	4.12	-36.92%
YoY %	-66.23%	27.08%	35.21%	119.14%	-68.67%	25.49%	-	-
Horiz. %	50.00%	148.06%	116.50%	86.17%	39.32%	125.49%	100.00%	-
DY	0.00	4.05	1.34	1.55	0.00	4.43	1.95	-
YoY %	0.00%	202.24%	-13.55%	0.00%	0.00%	127.18%	-	-
Horiz. %	0.00%	207.69%	68.72%	79.49%	0.00%	227.18%	100.00%	-
P/NAPS	3.53	2.84	2.77	2.42	2.57	2.73	2.85	15.28%
YoY %	24.30%	2.53%	14.46%	-5.84%	-5.86%	-4.21%	-	-
Horiz. %	123.86%	99.65%	97.19%	84.91%	90.18%	95.79%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	09/02/10	09/11/09	06/08/09	04/05/09	11/02/09	06/11/08	07/08/08	-
Price	10.50	10.56	9.80	8.75	9.00	8.35	9.00	-
P/RPS	4.24	1.15	1.41	1.66	3.41	0.81	1.19	132.74%
YoY %	268.70%	-18.44%	-15.06%	-51.32%	320.99%	-31.93%	-	-
Horiz. %	356.30%	96.64%	118.49%	139.50%	286.55%	68.07%	100.00%	-
P/EPS	48.17	16.76	21.40	29.86	62.94	17.84	24.26	57.77%
YoY %	187.41%	-21.68%	-28.33%	-52.56%	252.80%	-26.46%	-	-
Horiz. %	198.56%	69.08%	88.21%	123.08%	259.44%	73.54%	100.00%	-
EY	2.08	5.97	4.67	3.35	1.59	5.60	4.12	-36.51%
YoY %	-65.16%	27.84%	39.40%	110.69%	-71.61%	35.92%	-	-
Horiz. %	50.49%	144.90%	113.35%	81.31%	38.59%	135.92%	100.00%	-
DY	0.00	3.95	1.30	1.46	0.00	4.80	1.95	-
YoY %	0.00%	203.85%	-10.96%	0.00%	0.00%	146.15%	-	-
Horiz. %	0.00%	202.56%	66.67%	74.87%	0.00%	246.15%	100.00%	-
P/NAPS	3.50	2.91	2.84	2.57	2.61	2.52	2.85	14.63%
YoY %	20.27%	2.46%	10.51%	-1.53%	3.57%	-11.58%	-	-
Horiz. %	122.81%	102.11%	99.65%	90.18%	91.58%	88.42%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:35:00

EMA 5

5 Mins

SELL

2024-06-28 16:30:00

EMA 5

10 Mins

SELL

2024-06-28 15:55:00

EMA 5

5 Mins

BUY

2024-06-28 15:50:00

EMA 5

5 Mins

SELL

2024-06-28 15:50:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

767

MPI

MALAYSIAN PACIFIC INDUSTRIES

698

PTRANS

PERAK TRANSIT BERHAD

688

HLIND

HONG LEONG INDUSTRIES BHD

685

YTLPOWR

YTL POWER INTERNATIONAL BHD

589

GENTING

GENTING BHD

548

MYEG

MY E.G. SERVICES BHD

546

NOTION

NOTION VTEC BHD

507

SAPNRG

SAPURA ENERGY BERHAD

482

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More