[F&N] YoY Annualized Quarter Result on 30-Sep-2011 [#4]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Annualized Quarter Result
Revenue	3,818,802	3,508,225	3,171,923	3,915,431	3,637,726	3,271,163	3,674,216	0.64%
YoY %	8.85%	10.60%	-18.99%	7.63%	11.21%	-10.97%	-	-
Horiz. %	103.94%	95.48%	86.33%	106.57%	99.01%	89.03%	100.00%	-
PBT	315,469	307,765	230,208	463,656	388,982	279,847	239,672	4.68%
YoY %	2.50%	33.69%	-50.35%	19.20%	39.00%	16.76%	-	-
Horiz. %	131.63%	128.41%	96.05%	193.45%	162.30%	116.76%	100.00%	-
Tax	-56,061	-48,307	43,782	-80,526	305,066	-36,925	-59,941	-1.10%
YoY %	-16.05%	-210.34%	154.37%	-126.40%	926.18%	38.40%	-	-
Horiz. %	93.53%	80.59%	-73.04%	134.34%	-508.94%	61.60%	100.00%	-
NP	259,408	259,458	273,990	383,130	694,048	242,922	179,731	6.30%
YoY %	-0.02%	-5.30%	-28.49%	-44.80%	185.71%	35.16%	-	-
Horiz. %	144.33%	144.36%	152.44%	213.17%	386.16%	135.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	259,429	259,485	274,030	383,130	695,291	224,432	166,845	7.63%
YoY %	-0.02%	-5.31%	-28.48%	-44.90%	209.80%	34.52%	-	-
Horiz. %	155.49%	155.52%	164.24%	229.63%	416.73%	134.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.77%	15.70%	-19.02%	17.37%	-78.43%	13.19%	25.01%	-
YoY %	13.18%	182.54%	-209.50%	122.15%	-694.62%	-47.26%	-	-
Horiz. %	71.05%	62.77%	-76.05%	69.45%	-313.59%	52.74%	100.00%	-
Total Cost	3,559,394	3,248,767	2,897,933	3,532,301	2,943,678	3,028,241	3,494,485	0.30%
YoY %	9.56%	12.11%	-17.96%	20.00%	-2.79%	-13.34%	-	-
Horiz. %	101.86%	92.97%	82.93%	101.08%	84.24%	86.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,688,115	1,643,168	1,545,254	1,551,873	1,792,574	1,293,155	1,183,601	6.09%
YoY %	2.74%	6.34%	-0.43%	-13.43%	38.62%	9.26%	-	-
Horiz. %	142.63%	138.83%	130.56%	131.11%	151.45%	109.26%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	200,966	218,119	209,403	347,648	586,239	148,730	142,887	5.84%
YoY %	-7.86%	4.16%	-39.77%	-40.70%	294.16%	4.09%	-	-
Horiz. %	140.65%	152.65%	146.55%	243.30%	410.28%	104.09%	100.00%	-
Div Payout %	77.46%	84.06%	76.42%	90.74%	84.32%	66.27%	85.64%	-
YoY %	-7.85%	10.00%	-15.78%	7.61%	27.24%	-22.62%	-	-
Horiz. %	90.45%	98.16%	89.23%	105.96%	98.46%	77.38%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	1,688,115	1,643,168	1,545,254	1,551,873	1,792,574	1,293,155	1,183,601	6.09%
YoY %	2.74%	6.34%	-0.43%	-13.43%	38.62%	9.26%	-	-
Horiz. %	142.63%	138.83%	130.56%	131.11%	151.45%	109.26%	100.00%	-
NOSH	365,392	363,532	361,040	358,400	356,376	356,241	356,506	0.41%
YoY %	0.51%	0.69%	0.74%	0.57%	0.04%	-0.07%	-	-
Horiz. %	102.49%	101.97%	101.27%	100.53%	99.96%	99.93%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	6.79%	7.40%	8.64%	9.79%	19.08%	7.43%	4.89%	-
YoY %	-8.24%	-14.35%	-11.75%	-48.69%	156.80%	51.94%	-	-
Horiz. %	138.85%	151.33%	176.69%	200.20%	390.18%	151.94%	100.00%	-
ROE	15.37%	15.79%	17.73%	24.69%	38.79%	17.36%	14.10%	-
YoY %	-2.66%	-10.94%	-28.19%	-36.35%	123.44%	23.12%	-	-
Horiz. %	109.01%	111.99%	125.74%	175.11%	275.11%	123.12%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	1,045.12	965.04	878.55	1,092.47	1,020.75	918.24	1,030.62	0.23%
YoY %	8.30%	9.84%	-19.58%	7.03%	11.16%	-10.90%	-	-
Horiz. %	101.41%	93.64%	85.24%	106.00%	99.04%	89.10%	100.00%	-
EPS	71.00	71.40	75.90	106.90	195.10	63.00	46.80	7.19%
YoY %	-0.56%	-5.93%	-29.00%	-45.21%	209.68%	34.62%	-	-
Horiz. %	151.71%	152.56%	162.18%	228.42%	416.88%	134.62%	100.00%	-
DPS	55.00	60.00	58.00	97.00	164.50	41.75	40.08	5.41%
YoY %	-8.33%	3.45%	-40.21%	-41.03%	294.01%	4.17%	-	-
Horiz. %	137.23%	149.70%	144.71%	242.02%	410.43%	104.17%	100.00%	-
NAPS	4.62	4.52	4.28	4.33	5.03	3.63	3.32	5.65%
YoY %	2.21%	5.61%	-1.15%	-13.92%	38.57%	9.34%	-	-
Horiz. %	139.16%	136.14%	128.92%	130.42%	151.51%	109.34%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 359,040
RPS	1,041.17	956.50	864.81	1,067.52	991.80	891.86	1,001.75	0.64%
YoY %	8.85%	10.60%	-18.99%	7.63%	11.21%	-10.97%	-	-
Horiz. %	103.94%	95.48%	86.33%	106.57%	99.01%	89.03%	100.00%	-
EPS	70.73	70.75	74.71	104.46	189.57	61.19	45.49	7.63%
YoY %	-0.03%	-5.30%	-28.48%	-44.90%	209.81%	34.51%	-	-
Horiz. %	155.48%	155.53%	164.23%	229.63%	416.73%	134.51%	100.00%	-
DPS	54.79	59.47	57.09	94.78	159.83	40.55	38.96	5.84%
YoY %	-7.87%	4.17%	-39.77%	-40.70%	294.16%	4.08%	-	-
Horiz. %	140.63%	152.64%	146.53%	243.28%	410.24%	104.08%	100.00%	-
NAPS	4.6025	4.48	4.213	4.2311	4.8874	3.5257	3.227	6.09%
YoY %	2.73%	6.34%	-0.43%	-13.43%	38.62%	9.26%	-	-
Horiz. %	142.62%	138.83%	130.55%	131.12%	151.45%	109.26%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	16.98	18.60	18.20	16.50	14.46	10.32	9.05	-
P/RPS	1.62	1.93	2.07	1.51	1.42	1.12	0.88	10.70%
YoY %	-16.06%	-6.76%	37.09%	6.34%	26.79%	27.27%	-	-
Horiz. %	184.09%	219.32%	235.23%	171.59%	161.36%	127.27%	100.00%	-
P/EPS	23.92	26.06	23.98	15.43	7.41	16.38	19.34	3.60%
YoY %	-8.21%	8.67%	55.41%	108.23%	-54.76%	-15.31%	-	-
Horiz. %	123.68%	134.75%	123.99%	79.78%	38.31%	84.69%	100.00%	-
EY	4.18	3.84	4.17	6.48	13.49	6.10	5.17	-3.47%
YoY %	8.85%	-7.91%	-35.65%	-51.96%	121.15%	17.99%	-	-
Horiz. %	80.85%	74.27%	80.66%	125.34%	260.93%	117.99%	100.00%	-
DY	3.24	3.23	3.19	5.88	11.38	4.05	4.43	-5.07%
YoY %	0.31%	1.25%	-45.75%	-48.33%	180.99%	-8.58%	-	-
Horiz. %	73.14%	72.91%	72.01%	132.73%	256.88%	91.42%	100.00%	-
P/NAPS	3.68	4.12	4.25	3.81	2.87	2.84	2.73	5.10%
YoY %	-10.68%	-3.06%	11.55%	32.75%	1.06%	4.03%	-	-
Horiz. %	134.80%	150.92%	155.68%	139.56%	105.13%	104.03%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	06/11/14	07/11/13	08/11/12	04/11/11	08/11/10	09/11/09	06/11/08	-
Price	16.12	18.58	18.74	17.14	14.62	10.56	8.35	-
P/RPS	1.54	1.93	2.13	1.57	1.43	1.15	0.81	11.29%
YoY %	-20.21%	-9.39%	35.67%	9.79%	24.35%	41.98%	-	-
Horiz. %	190.12%	238.27%	262.96%	193.83%	176.54%	141.98%	100.00%	-
P/EPS	22.70	26.03	24.69	16.03	7.49	16.76	17.84	4.09%
YoY %	-12.79%	5.43%	54.02%	114.02%	-55.31%	-6.05%	-	-
Horiz. %	127.24%	145.91%	138.40%	89.85%	41.98%	93.95%	100.00%	-
EY	4.40	3.84	4.05	6.24	13.34	5.97	5.60	-3.93%
YoY %	14.58%	-5.19%	-35.10%	-53.22%	123.45%	6.61%	-	-
Horiz. %	78.57%	68.57%	72.32%	111.43%	238.21%	106.61%	100.00%	-
DY	3.41	3.23	3.09	5.66	11.25	3.95	4.80	-5.53%
YoY %	5.57%	4.53%	-45.41%	-49.69%	184.81%	-17.71%	-	-
Horiz. %	71.04%	67.29%	64.38%	117.92%	234.38%	82.29%	100.00%	-
P/NAPS	3.49	4.11	4.38	3.96	2.91	2.91	2.52	5.57%
YoY %	-15.09%	-6.16%	10.61%	36.08%	0.00%	15.48%	-	-
Horiz. %	138.49%	163.10%	173.81%	157.14%	115.48%	115.48%	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 - 31 May 2024

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 >

PBBANK

PUBLIC BANK BHD

1000

HLIND

HONG LEONG INDUSTRIES BHD

304

MPI

MALAYSIAN PACIFIC INDUSTRIES

300

GENTING

GENTING BHD

171

PTRANS

PERAK TRANSIT BERHAD

150

GENM

GENTING MALAYSIA BERHAD

134

DSONIC

DATASONIC GROUP BERHAD

127

YTLPOWR

YTL POWER INTERNATIONAL BHD

126

MAYBANK

MALAYAN BANKING BHD

122

DUFU

DUFU TECHNOLOGY CORP. BHD

119

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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