[F&N] QoQ TTM Result on 31-Mar-2012 [#2]

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
TTM Result
Revenue	3,335,818	3,224,905	3,365,885	3,351,664	3,630,703	3,915,431	3,910,220	-10.00%
YoY %	3.44%	-4.19%	0.42%	-7.69%	-7.27%	0.13%	-	-
Horiz. %	85.31%	82.47%	86.08%	85.72%	92.85%	100.13%	100.00%	-
PBT	242,776	230,208	239,767	277,268	381,152	463,656	491,726	-37.39%
YoY %	5.46%	-3.99%	-13.53%	-27.26%	-17.79%	-5.71%	-	-
Horiz. %	49.37%	46.82%	48.76%	56.39%	77.51%	94.29%	100.00%	-
Tax	46,290	43,782	26,870	15,593	-63,360	-80,526	287,513	-70.24%
YoY %	5.73%	62.94%	72.32%	124.61%	21.32%	-128.01%	-	-
Horiz. %	16.10%	15.23%	9.35%	5.42%	-22.04%	-28.01%	100.00%	-
NP	289,066	273,990	266,637	292,861	317,792	383,130	779,239	-48.21%
YoY %	5.50%	2.76%	-8.95%	-7.85%	-17.05%	-50.83%	-	-
Horiz. %	37.10%	35.16%	34.22%	37.58%	40.78%	49.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	289,106	274,030	266,638	292,861	317,792	383,130	779,239	-48.21%
YoY %	5.50%	2.77%	-8.95%	-7.85%	-17.05%	-50.83%	-	-
Horiz. %	37.10%	35.17%	34.22%	37.58%	40.78%	49.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-19.07%	-19.02%	-11.21%	-5.62%	16.62%	17.37%	-58.47%	-
YoY %	-0.26%	-69.67%	-99.47%	-133.81%	-4.32%	129.71%	-	-
Horiz. %	32.62%	32.53%	19.17%	9.61%	-28.42%	-29.71%	100.00%	-
Total Cost	3,046,752	2,950,915	3,099,248	3,058,803	3,312,911	3,532,301	3,130,981	-1.79%
YoY %	3.25%	-4.79%	1.32%	-7.67%	-6.21%	12.82%	-	-
Horiz. %	97.31%	94.25%	98.99%	97.69%	105.81%	112.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,622,474	1,544,135	1,462,191	1,474,286	1,594,265	1,554,643	1,470,917	6.72%
YoY %	5.07%	5.60%	-0.82%	-7.53%	2.55%	5.69%	-	-
Horiz. %	110.30%	104.98%	99.41%	100.23%	108.39%	105.69%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Dividend
Div	209,188	209,188	294,697	294,697	348,136	348,136	653,078	-53.02%
YoY %	0.00%	-29.02%	0.00%	-15.35%	0.00%	-46.69%	-	-
Horiz. %	32.03%	32.03%	45.12%	45.12%	53.31%	53.31%	100.00%	-
Div Payout %	72.36%	76.34%	110.52%	100.63%	109.55%	90.87%	83.81%	-
YoY %	-5.21%	-30.93%	9.83%	-8.14%	20.56%	8.42%	-	-
Horiz. %	86.34%	91.09%	131.87%	120.07%	130.71%	108.42%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Equity
Net Worth	1,622,474	1,544,135	1,462,191	1,474,286	1,594,265	1,554,643	1,470,917	6.72%
YoY %	5.07%	5.60%	-0.82%	-7.53%	2.55%	5.69%	-	-
Horiz. %	110.30%	104.98%	99.41%	100.23%	108.39%	105.69%	100.00%	-
NOSH	363,783	360,779	361,034	360,461	359,879	359,040	358,760	0.92%
YoY %	0.83%	-0.07%	0.16%	0.16%	0.23%	0.08%	-	-
Horiz. %	101.40%	100.56%	100.63%	100.47%	100.31%	100.08%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Ratio Analysis
NP Margin	8.67%	8.50%	7.92%	8.74%	8.75%	9.79%	19.93%	-
YoY %	2.00%	7.32%	-9.38%	-0.11%	-10.62%	-50.88%	-	-
Horiz. %	43.50%	42.65%	39.74%	43.85%	43.90%	49.12%	100.00%	-
ROE	17.82%	17.75%	18.24%	19.86%	19.93%	24.64%	52.98%	-
YoY %	0.39%	-2.69%	-8.16%	-0.35%	-19.12%	-53.49%	-	-
Horiz. %	33.64%	33.50%	34.43%	37.49%	37.62%	46.51%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Per Share
RPS	916.98	893.87	932.29	929.83	1,008.87	1,090.53	1,089.93	-10.83%
YoY %	2.59%	-4.12%	0.26%	-7.83%	-7.49%	0.06%	-	-
Horiz. %	84.13%	82.01%	85.54%	85.31%	92.56%	100.06%	100.00%	-
EPS	79.47	75.96	73.85	81.25	88.31	106.71	217.20	-48.68%
YoY %	4.62%	2.86%	-9.11%	-7.99%	-17.24%	-50.87%	-	-
Horiz. %	36.59%	34.97%	34.00%	37.41%	40.66%	49.13%	100.00%	-
DPS	58.00	58.00	82.00	82.00	97.00	96.96	182.04	-53.18%
YoY %	0.00%	-29.27%	0.00%	-15.46%	0.04%	-46.74%	-	-
Horiz. %	31.86%	31.86%	45.05%	45.05%	53.28%	53.26%	100.00%	-
NAPS	4.46	4.28	4.05	4.09	4.43	4.33	4.10	5.74%
YoY %	4.21%	5.68%	-0.98%	-7.67%	2.31%	5.61%	-	-
Horiz. %	108.78%	104.39%	98.78%	99.76%	108.05%	105.61%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 360,461
RPS	909.49	879.25	917.69	913.81	989.89	1,067.52	1,066.10	-10.00%
YoY %	3.44%	-4.19%	0.42%	-7.69%	-7.27%	0.13%	-	-
Horiz. %	85.31%	82.47%	86.08%	85.72%	92.85%	100.13%	100.00%	-
EPS	78.82	74.71	72.70	79.85	86.64	104.46	212.45	-48.21%
YoY %	5.50%	2.76%	-8.95%	-7.84%	-17.06%	-50.83%	-	-
Horiz. %	37.10%	35.17%	34.22%	37.59%	40.78%	49.17%	100.00%	-
DPS	57.03	57.03	80.35	80.35	94.92	94.92	178.06	-53.02%
YoY %	0.00%	-29.02%	0.00%	-15.35%	0.00%	-46.69%	-	-
Horiz. %	32.03%	32.03%	45.13%	45.13%	53.31%	53.31%	100.00%	-
NAPS	4.4236	4.21	3.9866	4.0196	4.3467	4.2386	4.0104	6.72%
YoY %	5.07%	5.60%	-0.82%	-7.53%	2.55%	5.69%	-	-
Horiz. %	110.30%	104.98%	99.41%	100.23%	108.39%	105.69%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	-
Price	18.02	18.20	18.06	18.88	18.20	16.50	19.40	-
P/RPS	1.97	2.04	1.94	2.03	1.80	1.51	1.78	6.96%
YoY %	-3.43%	5.15%	-4.43%	12.78%	19.21%	-15.17%	-	-
Horiz. %	110.67%	114.61%	108.99%	114.04%	101.12%	84.83%	100.00%	-
P/EPS	22.67	23.96	24.45	23.24	20.61	15.46	8.93	85.56%
YoY %	-5.38%	-2.00%	5.21%	12.76%	33.31%	73.12%	-	-
Horiz. %	253.86%	268.31%	273.80%	260.25%	230.80%	173.12%	100.00%	-
EY	4.41	4.17	4.09	4.30	4.85	6.47	11.20	-46.12%
YoY %	5.76%	1.96%	-4.88%	-11.34%	-25.04%	-42.23%	-	-
Horiz. %	39.38%	37.23%	36.52%	38.39%	43.30%	57.77%	100.00%	-
DY	3.22	3.19	4.54	4.34	5.33	5.88	9.38	-50.81%
YoY %	0.94%	-29.74%	4.61%	-18.57%	-9.35%	-37.31%	-	-
Horiz. %	34.33%	34.01%	48.40%	46.27%	56.82%	62.69%	100.00%	-
P/NAPS	4.04	4.25	4.46	4.62	4.11	3.81	4.73	-9.93%
YoY %	-4.94%	-4.71%	-3.46%	12.41%	7.87%	-19.45%	-	-
Horiz. %	85.41%	89.85%	94.29%	97.67%	86.89%	80.55%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	05/02/13	08/11/12	07/08/12	07/05/12	03/02/12	04/11/11	05/08/11	-
Price	17.92	18.74	20.34	19.00	17.60	17.14	18.90	-
P/RPS	1.95	2.10	2.18	2.04	1.74	1.57	1.73	8.26%
YoY %	-7.14%	-3.67%	6.86%	17.24%	10.83%	-9.25%	-	-
Horiz. %	112.72%	121.39%	126.01%	117.92%	100.58%	90.75%	100.00%	-
P/EPS	22.55	24.67	27.54	23.39	19.93	16.06	8.70	88.14%
YoY %	-8.59%	-10.42%	17.74%	17.36%	24.10%	84.60%	-	-
Horiz. %	259.20%	283.56%	316.55%	268.85%	229.08%	184.60%	100.00%	-
EY	4.43	4.05	3.63	4.28	5.02	6.23	11.49	-46.87%
YoY %	9.38%	11.57%	-15.19%	-14.74%	-19.42%	-45.78%	-	-
Horiz. %	38.56%	35.25%	31.59%	37.25%	43.69%	54.22%	100.00%	-
DY	3.24	3.09	4.03	4.32	5.51	5.66	9.63	-51.46%
YoY %	4.85%	-23.33%	-6.71%	-21.60%	-2.65%	-41.23%	-	-
Horiz. %	33.64%	32.09%	41.85%	44.86%	57.22%	58.77%	100.00%	-
P/NAPS	4.02	4.38	5.02	4.65	3.97	3.96	4.61	-8.68%
YoY %	-8.22%	-12.75%	7.96%	17.13%	0.25%	-14.10%	-	-
Horiz. %	87.20%	95.01%	108.89%	100.87%	86.12%	85.90%	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

650

YTLPOWR

YTL POWER INTERNATIONAL BHD

632

HLIND

HONG LEONG INDUSTRIES BHD

620

NOTION

NOTION VTEC BHD

617

MPI

MALAYSIAN PACIFIC INDUSTRIES

600

DNEX

DAGANG NEXCHANGE BERHAD

558

SNS

SNS NETWORK TECHNOLOGY BERHAD

418

GENTING

GENTING BHD

379

PBBANK

PUBLIC BANK BHD

370

Daily Stocks

HSI-HUZ

0.19

-0.005

252,201,100

INGENIEU

0.065

0.00

222,845,100

HSI-CXV

0.145

0.00

164,927,200

HSI-CXF

0.115

-0.005

146,450,700

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.075

0.00

128,593,400

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.065

0.00

67,966,500

JCY

0.74

+0.045

61,083,700

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

36.38

+0.36

5,100

MPI

38.86

+0.26

71,500

PANAMY

20.26

+0.26

4,200

VSTECS

4.22

+0.22

1,465,600

HLFG

17.36

+0.16

75,900

ECOWLD-C26

0.16

+0.15

20,100

PETGAS

18.18

+0.14

114,200

YTLPOWR

4.79

+0.12

12,585,300

HLBANK

19.28

+0.12

120,100

AJI

15.32

+0.12

107,700

More gainer Stocks

NESTLE

121.20

-1.30

24,300

KLK

20.66

-0.32

310,400

KESM

6.87

-0.31

77,100

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

242,500

PPB

14.32

-0.10

67,200

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