[F&N] YoY Cumulative Quarter Result on 31-Mar-2010 [#2]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Cumulative Result
Revenue	1,719,485	1,473,727	2,037,494	1,754,703	1,878,925	1,807,640	1,250,359	5.44%
YoY %	16.68%	-27.67%	16.12%	-6.61%	3.94%	44.57%	-	-
Horiz. %	137.52%	117.86%	162.95%	140.34%	150.27%	144.57%	100.00%	-
PBT	131,443	111,236	297,624	196,651	150,487	132,161	106,892	3.50%
YoY %	18.17%	-62.63%	51.35%	30.68%	13.87%	23.64%	-	-
Horiz. %	122.97%	104.06%	278.43%	183.97%	140.78%	123.64%	100.00%	-
Tax	-20,311	37,567	-58,552	-32,450	-36,555	-31,607	-25,635	-3.80%
YoY %	-154.07%	164.16%	-80.44%	11.23%	-15.65%	-23.30%	-	-
Horiz. %	79.23%	-146.55%	228.41%	126.58%	142.60%	123.30%	100.00%	-
NP	111,132	148,803	239,072	164,201	113,932	100,554	81,257	5.35%
YoY %	-25.32%	-37.76%	45.60%	44.12%	13.30%	23.75%	-	-
Horiz. %	136.77%	183.13%	294.22%	202.08%	140.21%	123.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	111,141	148,803	239,072	162,969	104,232	92,448	74,282	6.93%
YoY %	-25.31%	-37.76%	46.70%	56.35%	12.75%	24.46%	-	-
Horiz. %	149.62%	200.32%	321.84%	219.39%	140.32%	124.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.45%	-33.77%	19.67%	16.50%	24.29%	23.92%	23.98%	-
YoY %	145.75%	-271.68%	19.21%	-32.07%	1.55%	-0.25%	-	-
Horiz. %	64.43%	-140.83%	82.03%	68.81%	101.29%	99.75%	100.00%	-
Total Cost	1,608,353	1,324,924	1,798,422	1,590,502	1,764,993	1,707,086	1,169,102	5.45%
YoY %	21.39%	-26.33%	13.07%	-9.89%	3.39%	46.02%	-	-
Horiz. %	137.57%	113.33%	153.83%	136.04%	150.97%	146.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,559,797	1,473,618	1,510,305	1,337,272	1,213,075	1,152,922	1,121,372	5.64%
YoY %	5.85%	-2.43%	12.94%	10.24%	5.22%	2.81%	-	-
Horiz. %	139.10%	131.41%	134.68%	119.25%	108.18%	102.81%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	72,548	72,059	125,262	58,840	45,356	62,750	42,855	9.16%
YoY %	0.68%	-42.47%	112.89%	29.73%	-27.72%	46.42%	-	-
Horiz. %	169.29%	168.15%	292.29%	137.30%	105.84%	146.42%	100.00%	-
Div Payout %	65.28%	48.43%	52.40%	36.11%	43.52%	67.88%	57.69%	-
YoY %	34.79%	-7.58%	45.11%	-17.03%	-35.89%	17.66%	-	-
Horiz. %	113.16%	83.95%	90.83%	62.59%	75.44%	117.66%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	1,559,797	1,473,618	1,510,305	1,337,272	1,213,075	1,152,922	1,121,372	5.64%
YoY %	5.85%	-2.43%	12.94%	10.24%	5.22%	2.81%	-	-
Horiz. %	139.10%	131.41%	134.68%	119.25%	108.18%	102.81%	100.00%	-
NOSH	362,743	360,297	357,892	356,606	355,740	356,942	357,125	0.26%
YoY %	0.68%	0.67%	0.36%	0.24%	-0.34%	-0.05%	-	-
Horiz. %	101.57%	100.89%	100.21%	99.85%	99.61%	99.95%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	6.46%	10.10%	11.73%	9.36%	6.06%	5.56%	6.50%	-
YoY %	-36.04%	-13.90%	25.32%	54.46%	8.99%	-14.46%	-	-
Horiz. %	99.38%	155.38%	180.46%	144.00%	93.23%	85.54%	100.00%	-
ROE	7.13%	10.10%	15.83%	12.19%	8.59%	8.02%	6.62%	-
YoY %	-29.41%	-36.20%	29.86%	41.91%	7.11%	21.15%	-	-
Horiz. %	107.70%	152.57%	239.12%	184.14%	129.76%	121.15%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	474.02	409.03	569.30	492.06	528.17	506.42	350.12	5.17%
YoY %	15.89%	-28.15%	15.70%	-6.84%	4.29%	44.64%	-	-
Horiz. %	135.39%	116.83%	162.60%	140.54%	150.85%	144.64%	100.00%	-
EPS	30.60	41.30	66.80	45.70	29.30	25.90	20.80	6.63%
YoY %	-25.91%	-38.17%	46.17%	55.97%	13.13%	24.52%	-	-
Horiz. %	147.12%	198.56%	321.15%	219.71%	140.87%	124.52%	100.00%	-
DPS	20.00	20.00	35.00	16.50	12.75	17.58	12.00	8.87%
YoY %	0.00%	-42.86%	112.12%	29.41%	-27.47%	46.50%	-	-
Horiz. %	166.67%	166.67%	291.67%	137.50%	106.25%	146.50%	100.00%	-
NAPS	4.30	4.09	4.22	3.75	3.41	3.23	3.14	5.37%
YoY %	5.13%	-3.08%	12.53%	9.97%	5.57%	2.87%	-	-
Horiz. %	136.94%	130.25%	134.39%	119.43%	108.60%	102.87%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 356,619
RPS	468.81	401.80	555.51	478.41	512.28	492.84	340.90	5.44%
YoY %	16.68%	-27.67%	16.12%	-6.61%	3.94%	44.57%	-	-
Horiz. %	137.52%	117.86%	162.95%	140.34%	150.27%	144.57%	100.00%	-
EPS	30.30	40.57	65.18	44.43	28.42	25.21	20.25	6.94%
YoY %	-25.31%	-37.76%	46.70%	56.33%	12.73%	24.49%	-	-
Horiz. %	149.63%	200.35%	321.88%	219.41%	140.35%	124.49%	100.00%	-
DPS	19.78	19.65	34.15	16.04	12.37	17.11	11.68	9.16%
YoY %	0.66%	-42.46%	112.91%	29.67%	-27.70%	46.49%	-	-
Horiz. %	169.35%	168.24%	292.38%	137.33%	105.91%	146.49%	100.00%	-
NAPS	4.2527	4.0177	4.1178	3.646	3.3074	3.1434	3.0574	5.64%
YoY %	5.85%	-2.43%	12.94%	10.24%	5.22%	2.81%	-	-
Horiz. %	139.10%	131.41%	134.68%	119.25%	108.18%	102.81%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	18.50	18.88	15.62	10.58	8.25	7.85	7.35	-
P/RPS	3.90	4.62	2.74	2.15	1.56	1.55	2.10	10.85%
YoY %	-15.58%	68.61%	27.44%	37.82%	0.65%	-26.19%	-	-
Horiz. %	185.71%	220.00%	130.48%	102.38%	74.29%	73.81%	100.00%	-
P/EPS	60.38	45.71	23.38	23.15	28.16	30.31	35.34	9.32%
YoY %	32.09%	95.51%	0.99%	-17.79%	-7.09%	-14.23%	-	-
Horiz. %	170.85%	129.34%	66.16%	65.51%	79.68%	85.77%	100.00%	-
EY	1.66	2.19	4.28	4.32	3.55	3.30	2.83	-8.49%
YoY %	-24.20%	-48.83%	-0.93%	21.69%	7.58%	16.61%	-	-
Horiz. %	58.66%	77.39%	151.24%	152.65%	125.44%	116.61%	100.00%	-
DY	1.08	1.06	2.24	1.56	1.55	2.24	1.63	-6.62%
YoY %	1.89%	-52.68%	43.59%	0.65%	-30.80%	37.42%	-	-
Horiz. %	66.26%	65.03%	137.42%	95.71%	95.09%	137.42%	100.00%	-
P/NAPS	4.30	4.62	3.70	2.82	2.42	2.43	2.34	10.66%
YoY %	-6.93%	24.86%	31.21%	16.53%	-0.41%	3.85%	-	-
Horiz. %	183.76%	197.44%	158.12%	120.51%	103.42%	103.85%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	07/05/13	07/05/12	05/05/11	06/05/10	04/05/09	07/05/08	03/05/07	-
Price	18.08	19.00	18.40	10.72	8.75	8.45	7.35	-
P/RPS	3.81	4.65	3.23	2.18	1.66	1.67	2.10	10.42%
YoY %	-18.06%	43.96%	48.17%	31.33%	-0.60%	-20.48%	-	-
Horiz. %	181.43%	221.43%	153.81%	103.81%	79.05%	79.52%	100.00%	-
P/EPS	59.01	46.00	27.54	23.46	29.86	32.63	35.34	8.91%
YoY %	28.28%	67.03%	17.39%	-21.43%	-8.49%	-7.67%	-	-
Horiz. %	166.98%	130.16%	77.93%	66.38%	84.49%	92.33%	100.00%	-
EY	1.69	2.17	3.63	4.26	3.35	3.07	2.83	-8.22%
YoY %	-22.12%	-40.22%	-14.79%	27.16%	9.12%	8.48%	-	-
Horiz. %	59.72%	76.68%	128.27%	150.53%	118.37%	108.48%	100.00%	-
DY	1.11	1.05	1.90	1.54	1.46	2.08	1.63	-6.19%
YoY %	5.71%	-44.74%	23.38%	5.48%	-29.81%	27.61%	-	-
Horiz. %	68.10%	64.42%	116.56%	94.48%	89.57%	127.61%	100.00%	-
P/NAPS	4.20	4.65	4.36	2.86	2.57	2.62	2.34	10.23%
YoY %	-9.68%	6.65%	52.45%	11.28%	-1.91%	11.97%	-	-
Horiz. %	179.49%	198.72%	186.32%	122.22%	109.83%	111.97%	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

653

YTLPOWR

YTL POWER INTERNATIONAL BHD

629

HLIND

HONG LEONG INDUSTRIES BHD

622

NOTION

NOTION VTEC BHD

612

MPI

MALAYSIAN PACIFIC INDUSTRIES

605

DNEX

DAGANG NEXCHANGE BERHAD

547

SNS

SNS NETWORK TECHNOLOGY BERHAD

417

GENTING

GENTING BHD

379

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.19

-0.005

252,196,100

INGENIEU

0.065

0.00

222,814,300

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

0.735

+0.04

60,987,700

SBH

0.315

+0.03

42,901,600

TECHNAX

0.375

0.00

41,254,500

MYEG

1.02

-0.02

40,212,000

More active Stocks

DLADY

36.38

+0.36

5,100

MPI

38.88

+0.28

70,800

PANAMY

20.26

+0.26

4,200

VSTECS

4.21

+0.21

1,463,000

HLFG

17.36

+0.16

71,500

ECOWLD-C26

0.16

+0.15

20,100

HLBANK

19.28

+0.12

118,300

PETGAS

18.16

+0.12

112,400

AJI

15.32

+0.12

107,700

PIE

6.30

+0.12

91,200

More gainer Stocks

NESTLE

121.30

-1.20

17,200

KLK

20.66

-0.32

309,000

KESM

6.87

-0.31

76,800

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

PPB

14.32

-0.10

66,400

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