[F&N] YoY Quarter Result on 30-Sep-2007 [#4]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Quarter Result
Revenue	990,251	796,489	921,098	798,778	489,778	481,140	435,374	14.67%
YoY %	24.33%	-13.53%	15.31%	63.09%	1.80%	10.51%	-	-
Horiz. %	227.45%	182.94%	211.56%	183.47%	112.50%	110.51%	100.00%	-
PBT	102,105	61,630	51,057	65,576	52,456	49,015	37,299	18.26%
YoY %	65.67%	20.71%	-22.14%	25.01%	7.02%	31.41%	-	-
Horiz. %	273.75%	165.23%	136.89%	175.81%	140.64%	131.41%	100.00%	-
Tax	360,211	4,286	-14,512	-17,121	-7,364	-12,060	-7,094	-
YoY %	8,304.36%	129.53%	15.24%	-132.50%	38.94%	-70.00%	-	-
Horiz. %	-5,077.69%	-60.42%	204.57%	241.34%	103.81%	170.00%	100.00%	-
NP	462,316	65,916	36,545	48,455	45,092	36,955	30,205	57.53%
YoY %	601.37%	80.37%	-24.58%	7.46%	22.02%	22.35%	-	-
Horiz. %	1,530.59%	218.23%	120.99%	160.42%	149.29%	122.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	462,316	61,083	34,741	45,606	42,548	35,653	30,205	57.53%
YoY %	656.87%	75.82%	-23.82%	7.19%	19.34%	18.04%	-	-
Horiz. %	1,530.59%	202.23%	115.02%	150.99%	140.86%	118.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-352.78%	-6.95%	28.42%	26.11%	14.04%	24.60%	19.02%	-
YoY %	-4,975.97%	-124.45%	8.85%	85.97%	-42.93%	29.34%	-	-
Horiz. %	-1,854.78%	-36.54%	149.42%	137.28%	73.82%	129.34%	100.00%	-
Total Cost	527,935	730,573	884,553	750,323	444,686	444,185	405,169	4.50%
YoY %	-27.74%	-17.41%	17.89%	68.73%	0.11%	9.63%	-	-
Horiz. %	130.30%	180.31%	218.32%	185.19%	109.75%	109.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,792,944	1,296,674	1,176,939	1,157,964	1,119,119	1,083,851	1,048,291	9.35%
YoY %	38.27%	10.17%	1.64%	3.47%	3.25%	3.39%	-	-
Horiz. %	171.03%	123.69%	112.27%	110.46%	106.76%	103.39%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	527,546	103,591	79,762	79,097	75,692	71,876	-	-
YoY %	409.26%	29.88%	0.84%	4.50%	5.31%	0.00%	-	-
Horiz. %	733.97%	144.12%	110.97%	110.05%	105.31%	100.00%	-	-
Div Payout %	114.11%	169.59%	229.59%	173.44%	177.90%	201.60%	-	-
YoY %	-32.71%	-26.13%	32.37%	-2.51%	-11.76%	0.00%	-	-
Horiz. %	56.60%	84.12%	113.88%	86.03%	88.24%	100.00%	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	1,792,944	1,296,674	1,176,939	1,157,964	1,119,119	1,083,851	1,048,291	9.35%
YoY %	38.27%	10.17%	1.64%	3.47%	3.25%	3.39%	-	-
Horiz. %	171.03%	123.69%	112.27%	110.46%	106.76%	103.39%	100.00%	-
NOSH	356,450	357,210	354,499	356,296	357,546	356,530	355,352	0.05%
YoY %	-0.21%	0.76%	-0.50%	-0.35%	0.28%	0.33%	-	-
Horiz. %	100.31%	100.52%	99.76%	100.27%	100.62%	100.33%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	46.69%	8.28%	3.97%	6.07%	9.21%	7.68%	6.94%	-
YoY %	463.89%	108.56%	-34.60%	-34.09%	19.92%	10.66%	-	-
Horiz. %	672.77%	119.31%	57.20%	87.46%	132.71%	110.66%	100.00%	-
ROE	25.79%	4.71%	2.95%	3.94%	3.80%	3.29%	2.88%	-
YoY %	447.56%	59.66%	-25.13%	3.68%	15.50%	14.24%	-	-
Horiz. %	895.49%	163.54%	102.43%	136.81%	131.94%	114.24%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	277.81	222.97	259.83	224.19	136.98	134.95	122.52	14.61%
YoY %	24.60%	-14.19%	15.90%	63.67%	1.50%	10.15%	-	-
Horiz. %	226.75%	181.99%	212.07%	182.98%	111.80%	110.15%	100.00%	-
EPS	129.70	17.10	9.80	12.80	11.90	10.00	8.50	57.45%
YoY %	658.48%	74.49%	-23.44%	7.56%	19.00%	17.65%	-	-
Horiz. %	1,525.88%	201.18%	115.29%	150.59%	140.00%	117.65%	100.00%	-
DPS	148.00	29.00	22.50	22.20	21.17	20.16	0.00	-
YoY %	410.34%	28.89%	1.35%	4.87%	5.01%	0.00%	-	-
Horiz. %	734.13%	143.85%	111.61%	110.12%	105.01%	100.00%	-	-
NAPS	5.03	3.63	3.32	3.25	3.13	3.04	2.95	9.29%
YoY %	38.57%	9.34%	2.15%	3.83%	2.96%	3.05%	-	-
Horiz. %	170.51%	123.05%	112.54%	110.17%	106.10%	103.05%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 356,296
RPS	269.99	217.16	251.13	217.78	133.54	131.18	118.70	14.67%
YoY %	24.33%	-13.53%	15.31%	63.08%	1.80%	10.51%	-	-
Horiz. %	227.46%	182.95%	211.57%	183.47%	112.50%	110.51%	100.00%	-
EPS	126.05	16.65	9.47	12.43	11.60	9.72	8.24	57.52%
YoY %	657.06%	75.82%	-23.81%	7.16%	19.34%	17.96%	-	-
Horiz. %	1,529.73%	202.06%	114.93%	150.85%	140.78%	117.96%	100.00%	-
DPS	143.83	28.24	21.75	21.57	20.64	19.60	0.00	-
YoY %	409.31%	29.84%	0.83%	4.51%	5.31%	0.00%	-	-
Horiz. %	733.83%	144.08%	110.97%	110.05%	105.31%	100.00%	-	-
NAPS	4.8884	3.5353	3.2089	3.1571	3.0512	2.9551	2.8581	9.35%
YoY %	38.27%	10.17%	1.64%	3.47%	3.25%	3.39%	-	-
Horiz. %	171.04%	123.69%	112.27%	110.46%	106.76%	103.39%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	14.46	10.32	9.05	8.05	6.20	5.55	4.16	-
P/RPS	5.21	4.63	3.48	3.59	4.53	4.11	3.40	7.36%
YoY %	12.53%	33.05%	-3.06%	-20.75%	10.22%	20.88%	-	-
Horiz. %	153.24%	136.18%	102.35%	105.59%	133.24%	120.88%	100.00%	-
P/EPS	11.15	60.35	92.35	62.89	52.10	55.50	48.94	-21.84%
YoY %	-81.52%	-34.65%	46.84%	20.71%	-6.13%	13.40%	-	-
Horiz. %	22.78%	123.31%	188.70%	128.50%	106.46%	113.40%	100.00%	-
EY	8.97	1.66	1.08	1.59	1.92	1.80	2.04	27.98%
YoY %	440.36%	53.70%	-32.08%	-17.19%	6.67%	-11.76%	-	-
Horiz. %	439.71%	81.37%	52.94%	77.94%	94.12%	88.24%	100.00%	-
DY	10.24	2.81	2.49	2.76	3.41	3.63	0.00	-
YoY %	264.41%	12.85%	-9.78%	-19.06%	-6.06%	0.00%	-	-
Horiz. %	282.09%	77.41%	68.60%	76.03%	93.94%	100.00%	-	-
P/NAPS	2.87	2.84	2.73	2.48	1.98	1.83	1.41	12.56%
YoY %	1.06%	4.03%	10.08%	25.25%	8.20%	29.79%	-	-
Horiz. %	203.55%	201.42%	193.62%	175.89%	140.43%	129.79%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	08/11/10	09/11/09	06/11/08	06/11/07	07/11/06	08/11/05	08/11/04	-
Price	14.62	10.56	8.35	7.75	6.50	5.65	4.48	-
P/RPS	5.26	4.74	3.21	3.46	4.75	4.19	3.66	6.22%
YoY %	10.97%	47.66%	-7.23%	-27.16%	13.37%	14.48%	-	-
Horiz. %	143.72%	129.51%	87.70%	94.54%	129.78%	114.48%	100.00%	-
P/EPS	11.27	61.75	85.20	60.55	54.62	56.50	52.71	-22.66%
YoY %	-81.75%	-27.52%	40.71%	10.86%	-3.33%	7.19%	-	-
Horiz. %	21.38%	117.15%	161.64%	114.87%	103.62%	107.19%	100.00%	-
EY	8.87	1.62	1.17	1.65	1.83	1.77	1.90	29.26%
YoY %	447.53%	38.46%	-29.09%	-9.84%	3.39%	-6.84%	-	-
Horiz. %	466.84%	85.26%	61.58%	86.84%	96.32%	93.16%	100.00%	-
DY	10.12	2.75	2.69	2.86	3.26	3.57	0.00	-
YoY %	268.00%	2.23%	-5.94%	-12.27%	-8.68%	0.00%	-	-
Horiz. %	283.47%	77.03%	75.35%	80.11%	91.32%	100.00%	-	-
P/NAPS	2.91	2.91	2.52	2.38	2.08	1.86	1.52	11.42%
YoY %	0.00%	15.48%	5.88%	14.42%	11.83%	22.37%	-	-
Horiz. %	191.45%	191.45%	165.79%	156.58%	136.84%	122.37%	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 - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:35:00

EMA 5

5 Mins

SELL

2024-06-28 16:30:00

EMA 5

10 Mins

SELL

2024-06-28 15:55:00

EMA 5

5 Mins

BUY

2024-06-28 15:50:00

EMA 5

5 Mins

SELL

2024-06-28 15:50:00

EMA 5

10 Mins

BUY

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

764

MPI

MALAYSIAN PACIFIC INDUSTRIES

704

PTRANS

PERAK TRANSIT BERHAD

696

HLIND

HONG LEONG INDUSTRIES BHD

691

YTLPOWR

YTL POWER INTERNATIONAL BHD

585

MYEG

MY E.G. SERVICES BHD

558

GENTING

GENTING BHD

545

NOTION

NOTION VTEC BHD

506

SAPNRG

SAPURA ENERGY BERHAD

490

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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