[F&N] QoQ TTM Result on 30-Sep-2015 [#4]

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
TTM Result
Revenue	4,156,086	4,136,497	4,077,215	4,060,239	4,016,941	3,911,856	3,907,366	4.20%
YoY %	0.47%	1.45%	0.42%	1.08%	2.69%	0.11%	-	-
Horiz. %	106.37%	105.86%	104.35%	103.91%	102.80%	100.11%	100.00%	-
PBT	458,958	445,484	424,426	333,829	341,462	314,371	310,583	29.76%
YoY %	3.02%	4.96%	27.14%	-2.24%	8.62%	1.22%	-	-
Horiz. %	147.77%	143.43%	136.65%	107.48%	109.94%	101.22%	100.00%	-
Tax	-66,453	-63,605	-62,627	-53,757	-55,929	-51,387	-49,997	20.90%
YoY %	-4.48%	-1.56%	-16.50%	3.88%	-8.84%	-2.78%	-	-
Horiz. %	132.91%	127.22%	125.26%	107.52%	111.86%	102.78%	100.00%	-
NP	392,505	381,879	361,799	280,072	285,533	262,984	260,586	31.43%
YoY %	2.78%	5.55%	29.18%	-1.91%	8.57%	0.92%	-	-
Horiz. %	150.62%	146.55%	138.84%	107.48%	109.57%	100.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	392,507	381,881	361,801	280,074	285,545	262,997	260,598	31.42%
YoY %	2.78%	5.55%	29.18%	-1.92%	8.57%	0.92%	-	-
Horiz. %	150.62%	146.54%	138.83%	107.47%	109.57%	100.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.48%	14.28%	14.76%	16.10%	16.38%	16.35%	16.10%	-
YoY %	1.40%	-3.25%	-8.32%	-1.71%	0.18%	1.55%	-	-
Horiz. %	89.94%	88.70%	91.68%	100.00%	101.74%	101.55%	100.00%	-
Total Cost	3,763,581	3,754,618	3,715,416	3,780,167	3,731,408	3,648,872	3,646,780	2.12%
YoY %	0.24%	1.06%	-1.71%	1.31%	2.26%	0.06%	-	-
Horiz. %	103.20%	102.96%	101.88%	103.66%	102.32%	100.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,916,308	1,907,255	1,976,810	1,873,721	1,768,092	1,764,076	1,786,820	4.77%
YoY %	0.47%	-3.52%	5.50%	5.97%	0.23%	-1.27%	-	-
Horiz. %	107.25%	106.74%	110.63%	104.86%	98.95%	98.73%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	228,919	228,919	130,719	130,719	121,534	121,534	201,269	8.96%
YoY %	0.00%	75.12%	0.00%	7.56%	0.00%	-39.62%	-	-
Horiz. %	113.74%	113.74%	64.95%	64.95%	60.38%	60.38%	100.00%	-
Div Payout %	58.32%	59.95%	36.13%	46.67%	42.56%	46.21%	77.23%	-
YoY %	-2.72%	65.93%	-22.58%	9.66%	-7.90%	-40.17%	-	-
Horiz. %	75.51%	77.63%	46.78%	60.43%	55.11%	59.83%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	1,916,308	1,907,255	1,976,810	1,873,721	1,768,092	1,764,076	1,786,820	4.77%
YoY %	0.47%	-3.52%	5.50%	5.97%	0.23%	-1.27%	-	-
Horiz. %	107.25%	106.74%	110.63%	104.86%	98.95%	98.73%	100.00%	-
NOSH	366,778	366,778	366,778	365,961	365,308	365,233	366,151	0.11%
YoY %	0.00%	0.00%	0.22%	0.18%	0.02%	-0.25%	-	-
Horiz. %	100.17%	100.17%	100.17%	99.95%	99.77%	99.75%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	9.44%	9.23%	8.87%	6.90%	7.11%	6.72%	6.67%	-
YoY %	2.28%	4.06%	28.55%	-2.95%	5.80%	0.75%	-	-
Horiz. %	141.53%	138.38%	132.98%	103.45%	106.60%	100.75%	100.00%	-
ROE	20.48%	20.02%	18.30%	14.95%	16.15%	14.91%	14.58%	-
YoY %	2.30%	9.40%	22.41%	-7.43%	8.32%	2.26%	-	-
Horiz. %	140.47%	137.31%	125.51%	102.54%	110.77%	102.26%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	1,134.28	1,129.96	1,113.76	1,109.47	1,099.60	1,071.06	1,067.14	4.15%
YoY %	0.38%	1.45%	0.39%	0.90%	2.66%	0.37%	-	-
Horiz. %	106.29%	105.89%	104.37%	103.97%	103.04%	100.37%	100.00%	-
EPS	107.12	104.32	98.83	76.53	78.17	72.01	71.17	31.36%
YoY %	2.68%	5.55%	29.14%	-2.10%	8.55%	1.18%	-	-
Horiz. %	150.51%	146.58%	138.86%	107.53%	109.84%	101.18%	100.00%	-
DPS	62.50	62.50	35.72	35.72	33.22	33.22	55.00	8.90%
YoY %	0.00%	74.97%	0.00%	7.53%	0.00%	-39.60%	-	-
Horiz. %	113.64%	113.64%	64.95%	64.95%	60.40%	60.40%	100.00%	-
NAPS	5.23	5.21	5.40	5.12	4.84	4.83	4.88	4.73%
YoY %	0.38%	-3.52%	5.47%	5.79%	0.21%	-1.02%	-	-
Horiz. %	107.17%	106.76%	110.66%	104.92%	99.18%	98.98%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 365,961
RPS	1,133.13	1,127.79	1,111.63	1,107.00	1,095.20	1,066.54	1,065.32	4.20%
YoY %	0.47%	1.45%	0.42%	1.08%	2.69%	0.11%	-	-
Horiz. %	106.37%	105.86%	104.35%	103.91%	102.80%	100.11%	100.00%	-
EPS	107.01	104.12	98.64	76.36	77.85	71.70	71.05	31.42%
YoY %	2.78%	5.56%	29.18%	-1.91%	8.58%	0.91%	-	-
Horiz. %	150.61%	146.54%	138.83%	107.47%	109.57%	100.91%	100.00%	-
DPS	62.41	62.41	35.64	35.64	33.14	33.14	54.87	8.97%
YoY %	0.00%	75.11%	0.00%	7.54%	0.00%	-39.60%	-	-
Horiz. %	113.74%	113.74%	64.95%	64.95%	60.40%	60.40%	100.00%	-
NAPS	5.2247	5.20	5.3897	5.1086	4.8206	4.8097	4.8717	4.77%
YoY %	0.48%	-3.52%	5.50%	5.97%	0.23%	-1.27%	-	-
Horiz. %	107.25%	106.74%	110.63%	104.86%	98.95%	98.73%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	25.12	20.70	18.50	18.30	17.80	18.16	17.44	-
P/RPS	2.21	1.83	1.66	1.65	1.62	1.70	1.63	22.52%
YoY %	20.77%	10.24%	0.61%	1.85%	-4.71%	4.29%	-	-
Horiz. %	135.58%	112.27%	101.84%	101.23%	99.39%	104.29%	100.00%	-
P/EPS	23.45	19.84	18.72	23.91	22.77	25.22	24.50	-2.88%
YoY %	18.20%	5.98%	-21.71%	5.01%	-9.71%	2.94%	-	-
Horiz. %	95.71%	80.98%	76.41%	97.59%	92.94%	102.94%	100.00%	-
EY	4.26	5.04	5.34	4.18	4.39	3.97	4.08	2.92%
YoY %	-15.48%	-5.62%	27.75%	-4.78%	10.58%	-2.70%	-	-
Horiz. %	104.41%	123.53%	130.88%	102.45%	107.60%	97.30%	100.00%	-
DY	2.49	3.02	1.93	1.95	1.87	1.83	3.15	-14.52%
YoY %	-17.55%	56.48%	-1.03%	4.28%	2.19%	-41.90%	-	-
Horiz. %	79.05%	95.87%	61.27%	61.90%	59.37%	58.10%	100.00%	-
P/NAPS	4.80	3.97	3.43	3.57	3.68	3.76	3.57	21.84%
YoY %	20.91%	15.74%	-3.92%	-2.99%	-2.13%	5.32%	-	-
Horiz. %	134.45%	111.20%	96.08%	100.00%	103.08%	105.32%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	02/08/16	04/05/16	02/02/16	03/11/15	04/08/15	05/05/15	10/02/15	-
Price	26.34	22.18	18.28	18.00	18.40	18.54	19.08	-
P/RPS	2.32	1.96	1.64	1.62	1.67	1.73	1.79	18.89%
YoY %	18.37%	19.51%	1.23%	-2.99%	-3.47%	-3.35%	-	-
Horiz. %	129.61%	109.50%	91.62%	90.50%	93.30%	96.65%	100.00%	-
P/EPS	24.59	21.26	18.50	23.52	23.54	25.75	26.81	-5.60%
YoY %	15.66%	14.92%	-21.34%	-0.08%	-8.58%	-3.95%	-	-
Horiz. %	91.72%	79.30%	69.00%	87.73%	87.80%	96.05%	100.00%	-
EY	4.07	4.70	5.41	4.25	4.25	3.88	3.73	5.99%
YoY %	-13.40%	-13.12%	27.29%	0.00%	9.54%	4.02%	-	-
Horiz. %	109.12%	126.01%	145.04%	113.94%	113.94%	104.02%	100.00%	-
DY	2.37	2.82	1.95	1.98	1.81	1.79	2.88	-12.19%
YoY %	-15.96%	44.62%	-1.52%	9.39%	1.12%	-37.85%	-	-
Horiz. %	82.29%	97.92%	67.71%	68.75%	62.85%	62.15%	100.00%	-
P/NAPS	5.04	4.26	3.39	3.52	3.80	3.84	3.91	18.45%
YoY %	18.31%	25.66%	-3.69%	-7.37%	-1.04%	-1.79%	-	-
Horiz. %	128.90%	108.95%	86.70%	90.03%	97.19%	98.21%	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 May 2024

MQ Trader

MQ Trading Signals

2024-05-29 12:10:00

EMA 5

10 Mins

SELL

2024-05-29 12:05:00

EMA 5

5 Mins

SELL

2024-05-29 12:05:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-29 12:00:00

EMA 5

30 Mins

SELL

2024-05-29 11:40:00

TURTLE SYSTEM 20

5 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 >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

535

RANHILL

RANHILL UTILITIES BERHAD

471

MPI

MALAYSIAN PACIFIC INDUSTRIES

331

DNEX

DAGANG NEXCHANGE BERHAD

328

HLIND

HONG LEONG INDUSTRIES BHD

316

JCY

JCY INTERNATIONAL BERHAD

310

PTRANS

PERAK TRANSIT BERHAD

308

PBBANK

PUBLIC BANK BHD

285

YTL

YTL CORPORATION BHD

242

Daily Stocks

HSI-CXG

0.105

-0.025

211,812,400

KENERGY

0.465

+0.165

143,534,300

INIX-OR

0.02

0.00

141,839,900

EPICON

0.31

-0.09

127,057,500

HSI-HUZ

0.26

+0.035

116,390,400

REVENUE

0.22

-0.015

81,665,100

AHB

0.125

-0.025

78,167,000

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

ALPHA

0.315

0.00

55,886,000

More active Stocks

MPI

39.44

+0.56

237,100

YTLPOWR

5.24

+0.24

18,650,600

ATECH

3.51

+0.20

4,008,100

KENERGY

0.465

+0.165

143,534,300

YTLPOWR-C36

1.21

+0.15

150,500

KGB

3.20

+0.14

3,066,100

PARAGON

3.60

+0.14

329,000

ORIENT

6.85

+0.13

947,200

ORIENT

6.85

+0.13

947,200

YTL

3.81

+0.12

13,234,100

More gainer Stocks

DLADY

34.74

-0.68

15,100

KLK

21.46

-0.52

1,815,200

LAGENDA

1.17

-0.49

29,137,400

ALLIANZ

22.08

-0.38

19,900

NESTLE

127.70

-0.20

12,100

BKAWAN

19.80

-0.18

11,300

PIE

6.09

-0.16

296,300

CARLSBG

19.32

-0.16

193,500

HLIND

11.88

-0.16

25,400

HARISON

9.58

-0.15

17,000

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