[F&N] QoQ TTM Result on 31-Dec-2009 [#1]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	3,637,726	3,443,964	3,385,372	3,451,814	3,509,594	3,634,203	3,684,610	-0.84%
YoY %	5.63%	1.73%	-1.92%	-1.65%	-3.43%	-1.37%	-	-
Horiz. %	98.73%	93.47%	91.88%	93.68%	95.25%	98.63%	100.00%	-
PBT	388,983	348,508	333,430	310,076	287,266	276,693	257,998	31.45%
YoY %	11.61%	4.52%	7.53%	7.94%	3.82%	7.25%	-	-
Horiz. %	150.77%	135.08%	129.24%	120.19%	111.34%	107.25%	100.00%	-
Tax	305,066	-50,859	-40,239	-43,800	-44,344	-63,142	-64,889	-
YoY %	699.83%	-26.39%	8.13%	1.23%	29.77%	2.69%	-	-
Horiz. %	-470.14%	78.38%	62.01%	67.50%	68.34%	97.31%	100.00%	-
NP	694,049	297,649	293,191	266,276	242,922	213,551	193,109	134.45%
YoY %	133.18%	1.52%	10.11%	9.61%	13.75%	10.59%	-	-
Horiz. %	359.41%	154.14%	151.83%	137.89%	125.80%	110.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	695,291	294,058	283,169	251,218	224,432	198,090	178,629	147.23%
YoY %	136.45%	3.85%	12.72%	11.94%	13.30%	10.89%	-	-
Horiz. %	389.24%	164.62%	158.52%	140.64%	125.64%	110.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-78.43%	14.59%	12.07%	14.13%	15.44%	22.82%	25.15%	-
YoY %	-637.56%	20.88%	-14.58%	-8.48%	-32.34%	-9.26%	-	-
Horiz. %	-311.85%	58.01%	47.99%	56.18%	61.39%	90.74%	100.00%	-
Total Cost	2,943,677	3,146,315	3,092,181	3,185,538	3,266,672	3,420,652	3,491,501	-10.74%
YoY %	-6.44%	1.75%	-2.93%	-2.48%	-4.50%	-2.03%	-	-
Horiz. %	84.31%	90.11%	88.56%	91.24%	93.56%	97.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,792,944	1,336,155	1,337,322	1,069,775	1,296,674	1,228,636	1,211,254	29.85%
YoY %	34.19%	-0.09%	25.01%	-17.50%	5.54%	1.44%	-	-
Horiz. %	148.02%	110.31%	110.41%	88.32%	107.05%	101.44%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	586,388	162,433	162,433	148,879	148,879	125,051	125,051	179.89%
YoY %	261.00%	0.00%	9.10%	0.00%	19.05%	0.00%	-	-
Horiz. %	468.92%	129.89%	129.89%	119.05%	119.05%	100.00%	100.00%	-
Div Payout %	84.34%	55.24%	57.36%	59.26%	66.34%	63.13%	70.01%	-
YoY %	52.68%	-3.70%	-3.21%	-10.67%	5.08%	-9.83%	-	-
Horiz. %	120.47%	78.90%	81.93%	84.65%	94.76%	90.17%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	1,792,944	1,336,155	1,337,322	1,069,775	1,296,674	1,228,636	1,211,254	29.85%
YoY %	34.19%	-0.09%	25.01%	-17.50%	5.54%	1.44%	-	-
Horiz. %	148.02%	110.31%	110.41%	88.32%	107.05%	101.44%	100.00%	-
NOSH	356,450	355,360	356,619	356,591	357,210	356,126	355,206	0.23%
YoY %	0.31%	-0.35%	0.01%	-0.17%	0.30%	0.26%	-	-
Horiz. %	100.35%	100.04%	100.40%	100.39%	100.56%	100.26%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	19.08%	8.64%	8.66%	7.71%	6.92%	5.88%	5.24%	-
YoY %	120.83%	-0.23%	12.32%	11.42%	17.69%	12.21%	-	-
Horiz. %	364.12%	164.89%	165.27%	147.14%	132.06%	112.21%	100.00%	-
ROE	38.78%	22.01%	21.17%	23.48%	17.31%	16.12%	14.75%	-
YoY %	76.19%	3.97%	-9.84%	35.64%	7.38%	9.29%	-	-
Horiz. %	262.92%	149.22%	143.53%	159.19%	117.36%	109.29%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	1,020.54	969.15	949.30	968.00	982.50	1,020.48	1,037.31	-1.07%
YoY %	5.30%	2.09%	-1.93%	-1.48%	-3.72%	-1.62%	-	-
Horiz. %	98.38%	93.43%	91.52%	93.32%	94.72%	98.38%	100.00%	-
EPS	195.06	82.75	79.40	70.45	62.83	55.62	50.29	146.66%
YoY %	135.72%	4.22%	12.70%	12.13%	12.96%	10.60%	-	-
Horiz. %	387.87%	164.55%	157.88%	140.09%	124.94%	110.60%	100.00%	-
DPS	164.50	45.50	45.50	41.75	41.75	35.25	35.25	178.99%
YoY %	261.54%	0.00%	8.98%	0.00%	18.44%	0.00%	-	-
Horiz. %	466.67%	129.08%	129.08%	118.44%	118.44%	100.00%	100.00%	-
NAPS	5.03	3.76	3.75	3.00	3.63	3.45	3.41	29.55%
YoY %	33.78%	0.27%	25.00%	-17.36%	5.22%	1.17%	-	-
Horiz. %	147.51%	110.26%	109.97%	87.98%	106.45%	101.17%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 356,591
RPS	991.80	938.98	923.00	941.12	956.87	990.84	1,004.59	-0.84%
YoY %	5.63%	1.73%	-1.93%	-1.65%	-3.43%	-1.37%	-	-
Horiz. %	98.73%	93.47%	91.88%	93.68%	95.25%	98.63%	100.00%	-
EPS	189.57	80.17	77.20	68.49	61.19	54.01	48.70	147.24%
YoY %	136.46%	3.85%	12.72%	11.93%	13.29%	10.90%	-	-
Horiz. %	389.26%	164.62%	158.52%	140.64%	125.65%	110.90%	100.00%	-
DPS	159.88	44.29	44.29	40.59	40.59	34.09	34.09	179.92%
YoY %	260.98%	0.00%	9.12%	0.00%	19.07%	0.00%	-	-
Horiz. %	468.99%	129.92%	129.92%	119.07%	119.07%	100.00%	100.00%	-
NAPS	4.8884	3.6429	3.6461	2.9167	3.5353	3.3498	3.3024	29.85%
YoY %	34.19%	-0.09%	25.01%	-17.50%	5.54%	1.44%	-	-
Horiz. %	148.03%	110.31%	110.41%	88.32%	107.05%	101.44%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	14.46	12.56	10.58	10.60	10.32	9.55	8.25	-
P/RPS	1.42	1.30	1.11	1.10	1.05	0.94	0.80	46.54%
YoY %	9.23%	17.12%	0.91%	4.76%	11.70%	17.50%	-	-
Horiz. %	177.50%	162.50%	138.75%	137.50%	131.25%	117.50%	100.00%	-
P/EPS	7.41	15.18	13.32	15.05	16.43	17.17	16.41	-41.11%
YoY %	-51.19%	13.96%	-11.50%	-8.40%	-4.31%	4.63%	-	-
Horiz. %	45.16%	92.50%	81.17%	91.71%	100.12%	104.63%	100.00%	-
EY	13.49	6.59	7.51	6.65	6.09	5.82	6.10	69.65%
YoY %	104.70%	-12.25%	12.93%	9.20%	4.64%	-4.59%	-	-
Horiz. %	221.15%	108.03%	123.11%	109.02%	99.84%	95.41%	100.00%	-
DY	11.38	3.62	4.30	3.94	4.05	3.69	4.27	92.11%
YoY %	214.36%	-15.81%	9.14%	-2.72%	9.76%	-13.58%	-	-
Horiz. %	266.51%	84.78%	100.70%	92.27%	94.85%	86.42%	100.00%	-
P/NAPS	2.87	3.34	2.82	3.53	2.84	2.77	2.42	12.02%
YoY %	-14.07%	18.44%	-20.11%	24.30%	2.53%	14.46%	-	-
Horiz. %	118.60%	138.02%	116.53%	145.87%	117.36%	114.46%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	08/11/10	05/08/10	06/05/10	09/02/10	09/11/09	06/08/09	04/05/09	-
Price	14.62	14.28	10.72	10.50	10.56	9.80	8.75	-
P/RPS	1.43	1.47	1.13	1.08	1.07	0.96	0.84	42.52%
YoY %	-2.72%	30.09%	4.63%	0.93%	11.46%	14.29%	-	-
Horiz. %	170.24%	175.00%	134.52%	128.57%	127.38%	114.29%	100.00%	-
P/EPS	7.50	17.26	13.50	14.90	16.81	17.62	17.40	-42.90%
YoY %	-56.55%	27.85%	-9.40%	-11.36%	-4.60%	1.26%	-	-
Horiz. %	43.10%	99.20%	77.59%	85.63%	96.61%	101.26%	100.00%	-
EY	13.34	5.79	7.41	6.71	5.95	5.68	5.75	75.16%
YoY %	130.40%	-21.86%	10.43%	12.77%	4.75%	-1.22%	-	-
Horiz. %	232.00%	100.70%	128.87%	116.70%	103.48%	98.78%	100.00%	-
DY	11.25	3.19	4.24	3.98	3.95	3.60	4.03	98.13%
YoY %	252.66%	-24.76%	6.53%	0.76%	9.72%	-10.67%	-	-
Horiz. %	279.16%	79.16%	105.21%	98.76%	98.01%	89.33%	100.00%	-
P/NAPS	2.91	3.80	2.86	3.50	2.91	2.84	2.57	8.62%
YoY %	-23.42%	32.87%	-18.29%	20.27%	2.46%	10.51%	-	-
Horiz. %	113.23%	147.86%	111.28%	136.19%	113.23%	110.51%	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

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

651

HLIND

HONG LEONG INDUSTRIES BHD

623

YTLPOWR

YTL POWER INTERNATIONAL BHD

602

MPI

MALAYSIAN PACIFIC INDUSTRIES

601

NOTION

NOTION VTEC BHD

571

DNEX

DAGANG NEXCHANGE BERHAD

529

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

378

HEXCAP

HEXTAR CAPITAL BERHAD

371

Daily Stocks

HSI-HUZ

0.19

-0.005

252,158,500

INGENIEU

0.065

0.00

222,007,800

HSI-CXV

0.145

0.00

164,917,200

HSI-CXF

0.115

-0.005

146,450,700

HSI-HU8

0.075

0.00

128,579,400

AHB-WC

0.065

0.00

67,966,500

JCY

0.74

+0.045

59,913,900

SBH

0.315

+0.03

42,710,800

TECHNAX

0.375

0.00

41,233,700

SNS

0.765

+0.045

39,310,600

More active Stocks

DLADY

36.42

+0.40

3,800

MPI

38.88

+0.28

69,500

PANAMY

20.26

+0.26

4,000

VSTECS

4.22

+0.22

1,382,000

AJI

15.38

+0.18

107,000

NOTION-WD

1.93

+0.15

2,120,700

ECOWLD-C26

0.16

+0.15

20,000

NOTION

2.19

+0.13

18,762,400

PETGAS

18.16

+0.12

105,400

HLBANK

19.28

+0.12

102,500

More gainer Stocks

NESTLE

121.30

-1.20

16,000

KLK

20.64

-0.34

285,300

KESM

6.90

-0.28

70,400

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

3,831,200

PETDAG

17.10

-0.10

234,900

YTLPOWR-C39

0.83

-0.095

10,000

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