[F&N] YoY Annualized Quarter Result on 31-Mar-2014 [#2]

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Annualized Quarter Result
Revenue	4,167,644	4,104,936	3,952,420	3,766,312	3,438,970	2,947,454	4,074,988	0.37%
YoY %	1.53%	3.86%	4.94%	9.52%	16.68%	-27.67%	-	-
Horiz. %	102.27%	100.73%	96.99%	92.43%	84.39%	72.33%	100.00%	-
PBT	521,590	558,906	335,596	337,792	262,886	222,472	595,248	-2.17%
YoY %	-6.68%	66.54%	-0.65%	28.49%	18.17%	-62.63%	-	-
Horiz. %	87.63%	93.89%	56.38%	56.75%	44.16%	37.37%	100.00%	-
Tax	-52,894	-74,444	-54,748	-64,096	-40,622	75,134	-117,104	-12.39%
YoY %	28.95%	-35.98%	14.58%	-57.79%	-154.07%	164.16%	-	-
Horiz. %	45.17%	63.57%	46.75%	54.73%	34.69%	-64.16%	100.00%	-
NP	468,696	484,462	280,848	273,696	222,264	297,606	478,144	-0.33%
YoY %	-3.25%	72.50%	2.61%	23.14%	-25.32%	-37.76%	-	-
Horiz. %	98.02%	101.32%	58.74%	57.24%	46.48%	62.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	468,714	484,464	280,850	273,714	222,282	297,606	478,144	-0.33%
YoY %	-3.25%	72.50%	2.61%	23.14%	-25.31%	-37.76%	-	-
Horiz. %	98.03%	101.32%	58.74%	57.25%	46.49%	62.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.14%	13.32%	16.31%	18.97%	15.45%	-33.77%	19.67%	-
YoY %	-23.87%	-18.33%	-14.02%	22.78%	145.75%	-271.68%	-	-
Horiz. %	51.55%	67.72%	82.92%	96.44%	78.55%	-171.68%	100.00%	-
Total Cost	3,698,948	3,620,474	3,671,572	3,492,616	3,216,706	2,649,848	3,596,844	0.46%
YoY %	2.17%	-1.39%	5.12%	8.58%	21.39%	-26.33%	-	-
Horiz. %	102.84%	100.66%	102.08%	97.10%	89.43%	73.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,154,561	1,906,387	1,766,283	1,638,634	1,559,797	1,473,618	1,510,305	6.09%
YoY %	13.02%	7.93%	7.79%	5.05%	5.85%	-2.43%	-	-
Horiz. %	142.66%	126.23%	116.95%	108.50%	103.28%	97.57%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	197,867	197,591	1,609	160,578	145,097	144,119	250,524	-3.85%
YoY %	0.14%	12,180.36%	-99.00%	10.67%	0.68%	-42.47%	-	-
Horiz. %	78.98%	78.87%	0.64%	64.10%	57.92%	57.53%	100.00%	-
Div Payout %	42.22%	40.79%	0.57%	58.67%	65.28%	48.43%	52.40%	-
YoY %	3.51%	7,056.14%	-99.03%	-10.13%	34.79%	-7.58%	-	-
Horiz. %	80.57%	77.84%	1.09%	111.97%	124.58%	92.42%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	2,154,561	1,906,387	1,766,283	1,638,634	1,559,797	1,473,618	1,510,305	6.09%
YoY %	13.02%	7.93%	7.79%	5.05%	5.85%	-2.43%	-	-
Horiz. %	142.66%	126.23%	116.95%	108.50%	103.28%	97.57%	100.00%	-
NOSH	366,778	366,778	365,690	364,952	362,743	360,297	357,892	0.40%
YoY %	0.00%	0.30%	0.20%	0.61%	0.68%	0.67%	-	-
Horiz. %	102.48%	102.48%	102.18%	101.97%	101.36%	100.67%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	11.25%	11.80%	7.11%	7.27%	6.46%	10.10%	11.73%	-
YoY %	-4.66%	65.96%	-2.20%	12.54%	-36.04%	-13.90%	-	-
Horiz. %	95.91%	100.60%	60.61%	61.98%	55.07%	86.10%	100.00%	-
ROE	21.75%	25.41%	15.90%	16.70%	14.25%	20.20%	31.66%	-
YoY %	-14.40%	59.81%	-4.79%	17.19%	-29.46%	-36.20%	-	-
Horiz. %	68.70%	80.26%	50.22%	52.75%	45.01%	63.80%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	1,137.39	1,121.85	1,080.81	1,032.00	948.04	818.06	1,138.61	-0.01%
YoY %	1.39%	3.80%	4.73%	8.86%	15.89%	-28.15%	-	-
Horiz. %	99.89%	98.53%	94.92%	90.64%	83.26%	71.85%	100.00%	-
EPS	128.00	132.40	76.80	75.00	61.20	82.60	133.60	-0.71%
YoY %	-3.32%	72.40%	2.40%	22.55%	-25.91%	-38.17%	-	-
Horiz. %	95.81%	99.10%	57.49%	56.14%	45.81%	61.83%	100.00%	-
DPS	54.00	54.00	0.44	44.00	40.00	40.00	70.00	-4.22%
YoY %	0.00%	12,172.73%	-99.00%	10.00%	0.00%	-42.86%	-	-
Horiz. %	77.14%	77.14%	0.63%	62.86%	57.14%	57.14%	100.00%	-
NAPS	5.88	5.21	4.83	4.49	4.30	4.09	4.22	5.67%
YoY %	12.86%	7.87%	7.57%	4.42%	5.13%	-3.08%	-	-
Horiz. %	139.34%	123.46%	114.45%	106.40%	101.90%	96.92%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 366,080
RPS	1,136.28	1,119.19	1,077.60	1,026.86	937.61	803.61	1,111.02	0.37%
YoY %	1.53%	3.86%	4.94%	9.52%	16.67%	-27.67%	-	-
Horiz. %	102.27%	100.74%	96.99%	92.42%	84.39%	72.33%	100.00%	-
EPS	127.79	132.09	76.57	74.63	60.60	81.14	130.36	-0.33%
YoY %	-3.26%	72.51%	2.60%	23.15%	-25.31%	-37.76%	-	-
Horiz. %	98.03%	101.33%	58.74%	57.25%	46.49%	62.24%	100.00%	-
DPS	53.95	53.87	0.44	43.78	39.56	39.29	68.30	-3.85%
YoY %	0.15%	12,143.18%	-98.99%	10.67%	0.69%	-42.47%	-	-
Horiz. %	78.99%	78.87%	0.64%	64.10%	57.92%	57.53%	100.00%	-
NAPS	5.8743	5.1977	4.8157	4.4676	4.2527	4.0177	4.1178	6.09%
YoY %	13.02%	7.93%	7.79%	5.05%	5.85%	-2.43%	-	-
Horiz. %	142.66%	126.23%	116.95%	108.49%	103.28%	97.57%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	24.68	20.70	18.16	18.02	18.50	18.88	15.62	-
P/RPS	2.17	1.82	1.68	1.75	1.95	2.31	1.37	7.95%
YoY %	19.23%	8.33%	-4.00%	-10.26%	-15.58%	68.61%	-	-
Horiz. %	158.39%	132.85%	122.63%	127.74%	142.34%	168.61%	100.00%	-
P/EPS	19.29	15.63	23.65	24.03	30.19	22.86	11.69	8.69%
YoY %	23.42%	-33.91%	-1.58%	-20.40%	32.06%	95.55%	-	-
Horiz. %	165.01%	133.70%	202.31%	205.56%	258.25%	195.55%	100.00%	-
EY	5.18	6.40	4.23	4.16	3.31	4.38	8.55	-8.00%
YoY %	-19.06%	51.30%	1.68%	25.68%	-24.43%	-48.77%	-	-
Horiz. %	60.58%	74.85%	49.47%	48.65%	38.71%	51.23%	100.00%	-
DY	2.19	2.61	0.02	2.44	2.16	2.12	4.48	-11.23%
YoY %	-16.09%	12,950.00%	-99.18%	12.96%	1.89%	-52.68%	-	-
Horiz. %	48.88%	58.26%	0.45%	54.46%	48.21%	47.32%	100.00%	-
P/NAPS	4.20	3.97	3.76	4.01	4.30	4.62	3.70	2.13%
YoY %	5.79%	5.59%	-6.23%	-6.74%	-6.93%	24.86%	-	-
Horiz. %	113.51%	107.30%	101.62%	108.38%	116.22%	124.86%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	03/05/17	04/05/16	05/05/15	07/05/14	07/05/13	07/05/12	05/05/11	-
Price	24.88	22.18	18.54	18.08	18.08	19.00	18.40	-
P/RPS	2.19	1.95	1.72	1.75	1.91	2.32	1.62	5.14%
YoY %	12.31%	13.37%	-1.71%	-8.38%	-17.67%	43.21%	-	-
Horiz. %	135.19%	120.37%	106.17%	108.02%	117.90%	143.21%	100.00%	-
P/EPS	19.45	16.75	24.14	24.11	29.50	23.00	13.77	5.91%
YoY %	16.12%	-30.61%	0.12%	-18.27%	28.26%	67.03%	-	-
Horiz. %	141.25%	121.64%	175.31%	175.09%	214.23%	167.03%	100.00%	-
EY	5.14	5.97	4.14	4.15	3.39	4.35	7.26	-5.58%
YoY %	-13.90%	44.20%	-0.24%	22.42%	-22.07%	-40.08%	-	-
Horiz. %	70.80%	82.23%	57.02%	57.16%	46.69%	59.92%	100.00%	-
DY	2.17	2.43	0.02	2.43	2.21	2.11	3.80	-8.90%
YoY %	-10.70%	12,050.00%	-99.18%	9.95%	4.74%	-44.47%	-	-
Horiz. %	57.11%	63.95%	0.53%	63.95%	58.16%	55.53%	100.00%	-
P/NAPS	4.23	4.26	3.84	4.03	4.20	4.65	4.36	-0.50%
YoY %	-0.70%	10.94%	-4.71%	-4.05%	-9.68%	6.65%	-	-
Horiz. %	97.02%	97.71%	88.07%	92.43%	96.33%	106.65%	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 - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 16:50:00

EMA 5

5 Mins

SELL

2024-05-20 16:25:00

EMA 5

5 Mins

BUY

2024-05-20 16:10:00

EMA 5

5 Mins

SELL

2024-05-20 15:25:00

EMA 5

5 Mins

BUY

2024-05-20 11:55:00

ADX

5 Mins

SELL

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

343

HLIND

HONG LEONG INDUSTRIES BHD

322

PTRANS

PERAK TRANSIT BERHAD

319

MBSB

MALAYSIA BUILDING SOCIETY BHD

287

TOPGLOV

TOP GLOVE CORPORATION BHD

268

YTLPOWR

YTL POWER INTERNATIONAL BHD

240

DNEX

DAGANG NEXCHANGE BERHAD

216

PBBANK

PUBLIC BANK BHD

211

GENTING

GENTING BHD

207

Daily Stocks

INGENIEU

0.08

-0.015

707,324,400

HSI-HUZ

0.165

-0.015

232,894,800

HSI-CV8

0.16

-0.005

206,681,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

136,483,500

HSI-CXG

0.25

-0.005

116,784,000

TOPGLOV

1.19

-0.01

91,679,100

VELESTO

0.29

+0.005

87,924,300

MBSB

0.94

+0.05

77,503,300

MYEG

1.02

-0.02

75,702,100

More active Stocks

MPI

39.40

+2.80

1,263,600

HLIND

11.48

+0.40

145,100

ARKA

2.40

+0.38

358,000

NESTLE

129.80

+0.30

43,000

PETDAG

21.18

+0.28

237,100

NHFATT

4.50

+0.27

185,600

AYER

7.50

+0.25

11,500

GAMUDA

5.80

+0.22

14,131,300

PPB

15.32

+0.20

993,100

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.00

-0.38

55,900

GESHEN

3.85

-0.27

351,500

HEIM

25.34

-0.26

94,900

AJI

15.70

-0.24

98,100

ORIENT

6.97

-0.18

1,220,900

F&N

33.18

-0.18

193,600

KESM

6.30

-0.16

169,000

UTDPLT

25.70

-0.14

643,300

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.29

-0.11

242,400

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