[F&N] YoY Annualized Quarter Result on 30-Sep-2014 [#4]

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Annualized Quarter Result
Revenue	4,101,374	4,167,567	4,060,239	3,818,802	3,508,225	3,171,923	3,915,431	0.77%
YoY %	-1.59%	2.64%	6.32%	8.85%	10.60%	-18.99%	-	-
Horiz. %	104.75%	106.44%	103.70%	97.53%	89.60%	81.01%	100.00%	-
PBT	353,713	442,937	333,829	315,469	307,765	230,208	463,656	-4.40%
YoY %	-20.14%	32.68%	5.82%	2.50%	33.69%	-50.35%	-	-
Horiz. %	76.29%	95.53%	72.00%	68.04%	66.38%	49.65%	100.00%	-
Tax	-30,366	-57,567	-53,757	-56,061	-48,307	43,782	-80,526	-14.98%
YoY %	47.25%	-7.09%	4.11%	-16.05%	-210.34%	154.37%	-	-
Horiz. %	37.71%	71.49%	66.76%	69.62%	59.99%	-54.37%	100.00%	-
NP	323,347	385,370	280,072	259,408	259,458	273,990	383,130	-2.78%
YoY %	-16.09%	37.60%	7.97%	-0.02%	-5.30%	-28.49%	-	-
Horiz. %	84.40%	100.58%	73.10%	67.71%	67.72%	71.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	323,377	385,372	280,074	259,429	259,485	274,030	383,130	-2.78%
YoY %	-16.09%	37.60%	7.96%	-0.02%	-5.31%	-28.48%	-	-
Horiz. %	84.40%	100.59%	73.10%	67.71%	67.73%	71.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.58%	13.00%	16.10%	17.77%	15.70%	-19.02%	17.37%	-
YoY %	-34.00%	-19.25%	-9.40%	13.18%	182.54%	-209.50%	-	-
Horiz. %	49.40%	74.84%	92.69%	102.30%	90.39%	-109.50%	100.00%	-
Total Cost	3,778,027	3,782,197	3,780,167	3,559,394	3,248,767	2,897,933	3,532,301	1.12%
YoY %	-0.11%	0.05%	6.20%	9.56%	12.11%	-17.96%	-	-
Horiz. %	106.96%	107.07%	107.02%	100.77%	91.97%	82.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,130,818	1,987,168	1,874,482	1,688,115	1,643,168	1,545,254	1,551,873	5.42%
YoY %	7.23%	6.01%	11.04%	2.74%	6.34%	-0.43%	-	-
Horiz. %	137.31%	128.05%	120.79%	108.78%	105.88%	99.57%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	210,518	210,427	210,513	200,966	218,119	209,403	347,648	-8.01%
YoY %	0.04%	-0.04%	4.75%	-7.86%	4.16%	-39.77%	-	-
Horiz. %	60.55%	60.53%	60.55%	57.81%	62.74%	60.23%	100.00%	-
Div Payout %	65.10%	54.60%	75.16%	77.46%	84.06%	76.42%	90.74%	-
YoY %	19.23%	-27.35%	-2.97%	-7.85%	10.00%	-15.78%	-	-
Horiz. %	71.74%	60.17%	82.83%	85.36%	92.64%	84.22%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	2,130,818	1,987,168	1,874,482	1,688,115	1,643,168	1,545,254	1,551,873	5.42%
YoY %	7.23%	6.01%	11.04%	2.74%	6.34%	-0.43%	-	-
Horiz. %	137.31%	128.05%	120.79%	108.78%	105.88%	99.57%	100.00%	-
NOSH	366,778	366,778	366,109	365,392	363,532	361,040	358,400	0.38%
YoY %	0.00%	0.18%	0.20%	0.51%	0.69%	0.74%	-	-
Horiz. %	102.34%	102.34%	102.15%	101.95%	101.43%	100.74%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	7.88%	9.25%	6.90%	6.79%	7.40%	8.64%	9.79%	-
YoY %	-14.81%	34.06%	1.62%	-8.24%	-14.35%	-11.75%	-	-
Horiz. %	80.49%	94.48%	70.48%	69.36%	75.59%	88.25%	100.00%	-
ROE	15.18%	19.39%	14.94%	15.37%	15.79%	17.73%	24.69%	-
YoY %	-21.71%	29.79%	-2.80%	-2.66%	-10.94%	-28.19%	-	-
Horiz. %	61.48%	78.53%	60.51%	62.25%	63.95%	71.81%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	1,120.23	1,138.80	1,109.02	1,045.12	965.04	878.55	1,092.47	0.41%
YoY %	-1.63%	2.69%	6.11%	8.30%	9.84%	-19.58%	-	-
Horiz. %	102.54%	104.24%	101.51%	95.67%	88.34%	80.42%	100.00%	-
EPS	88.30	105.30	76.50	71.00	71.40	75.90	106.90	-3.13%
YoY %	-16.14%	37.65%	7.75%	-0.56%	-5.93%	-29.00%	-	-
Horiz. %	82.60%	98.50%	71.56%	66.42%	66.79%	71.00%	100.00%	-
DPS	57.50	57.50	57.50	55.00	60.00	58.00	97.00	-8.33%
YoY %	0.00%	0.00%	4.55%	-8.33%	3.45%	-40.21%	-	-
Horiz. %	59.28%	59.28%	59.28%	56.70%	61.86%	59.79%	100.00%	-
NAPS	5.82	5.43	5.12	4.62	4.52	4.28	4.33	5.04%
YoY %	7.18%	6.05%	10.82%	2.21%	5.61%	-1.15%	-	-
Horiz. %	134.41%	125.40%	118.24%	106.70%	104.39%	98.85%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 365,852
RPS	1,118.22	1,136.26	1,107.00	1,041.17	956.50	864.81	1,067.52	0.77%
YoY %	-1.59%	2.64%	6.32%	8.85%	10.60%	-18.99%	-	-
Horiz. %	104.75%	106.44%	103.70%	97.53%	89.60%	81.01%	100.00%	-
EPS	88.17	105.07	76.36	70.73	70.75	74.71	104.46	-2.78%
YoY %	-16.08%	37.60%	7.96%	-0.03%	-5.30%	-28.48%	-	-
Horiz. %	84.41%	100.58%	73.10%	67.71%	67.73%	71.52%	100.00%	-
DPS	57.40	57.37	57.40	54.79	59.47	57.09	94.78	-8.01%
YoY %	0.05%	-0.05%	4.76%	-7.87%	4.17%	-39.77%	-	-
Horiz. %	60.56%	60.53%	60.56%	57.81%	62.75%	60.23%	100.00%	-
NAPS	5.8096	5.4179	5.1107	4.6025	4.48	4.213	4.2311	5.42%
YoY %	7.23%	6.01%	11.04%	2.73%	6.34%	-0.43%	-	-
Horiz. %	137.31%	128.05%	120.79%	108.78%	105.88%	99.57%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	24.66	24.06	18.30	16.98	18.60	18.20	16.50	-
P/RPS	2.20	2.11	1.63	1.62	1.93	2.07	1.51	6.46%
YoY %	4.27%	29.45%	0.62%	-16.06%	-6.76%	37.09%	-	-
Horiz. %	145.70%	139.74%	107.95%	107.28%	127.81%	137.09%	100.00%	-
P/EPS	27.92	22.85	23.92	23.92	26.06	23.98	15.43	10.37%
YoY %	22.19%	-4.47%	0.00%	-8.21%	8.67%	55.41%	-	-
Horiz. %	180.95%	148.09%	155.02%	155.02%	168.89%	155.41%	100.00%	-
EY	3.58	4.38	4.18	4.18	3.84	4.17	6.48	-9.40%
YoY %	-18.26%	4.78%	0.00%	8.85%	-7.91%	-35.65%	-	-
Horiz. %	55.25%	67.59%	64.51%	64.51%	59.26%	64.35%	100.00%	-
DY	2.33	2.39	3.14	3.24	3.23	3.19	5.88	-14.28%
YoY %	-2.51%	-23.89%	-3.09%	0.31%	1.25%	-45.75%	-	-
Horiz. %	39.63%	40.65%	53.40%	55.10%	54.93%	54.25%	100.00%	-
P/NAPS	4.24	4.43	3.57	3.68	4.12	4.25	3.81	1.79%
YoY %	-4.29%	24.09%	-2.99%	-10.68%	-3.06%	11.55%	-	-
Horiz. %	111.29%	116.27%	93.70%	96.59%	108.14%	111.55%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	07/11/17	03/11/16	03/11/15	06/11/14	07/11/13	08/11/12	04/11/11	-
Price	25.44	24.30	18.00	16.12	18.58	18.74	17.14	-
P/RPS	2.27	2.13	1.60	1.54	1.93	2.13	1.57	6.33%
YoY %	6.57%	33.12%	3.90%	-20.21%	-9.39%	35.67%	-	-
Horiz. %	144.59%	135.67%	101.91%	98.09%	122.93%	135.67%	100.00%	-
P/EPS	28.80	23.08	23.53	22.70	26.03	24.69	16.03	10.24%
YoY %	24.78%	-1.91%	3.66%	-12.79%	5.43%	54.02%	-	-
Horiz. %	179.66%	143.98%	146.79%	141.61%	162.38%	154.02%	100.00%	-
EY	3.47	4.33	4.25	4.40	3.84	4.05	6.24	-9.30%
YoY %	-19.86%	1.88%	-3.41%	14.58%	-5.19%	-35.10%	-	-
Horiz. %	55.61%	69.39%	68.11%	70.51%	61.54%	64.90%	100.00%	-
DY	2.26	2.37	3.19	3.41	3.23	3.09	5.66	-14.17%
YoY %	-4.64%	-25.71%	-6.45%	5.57%	4.53%	-45.41%	-	-
Horiz. %	39.93%	41.87%	56.36%	60.25%	57.07%	54.59%	100.00%	-
P/NAPS	4.37	4.48	3.52	3.49	4.11	4.38	3.96	1.65%
YoY %	-2.46%	27.27%	0.86%	-15.09%	-6.16%	10.61%	-	-
Horiz. %	110.35%	113.13%	88.89%	88.13%	103.79%	110.61%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

344

HLIND

HONG LEONG INDUSTRIES BHD

330

PTRANS

PERAK TRANSIT BERHAD

317

YTLPOWR

YTL POWER INTERNATIONAL BHD

168

TOPGLOV

TOP GLOVE CORPORATION BHD

162

GENTING

GENTING BHD

153

PBBANK

PUBLIC BANK BHD

126

INARI

INARI AMERTRON BERHAD

121

GENM

GENTING MALAYSIA BERHAD

119

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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