[F&N] YoY Quarter Result on 30-Sep-2009 [#4]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Quarter Result
Revenue	854,482	995,462	990,251	796,489	921,098	798,778	489,778	9.71%
YoY %	-14.16%	0.53%	24.33%	-13.53%	15.31%	63.09%	-	-
Horiz. %	174.46%	203.25%	202.18%	162.62%	188.06%	163.09%	100.00%	-
PBT	64,476	74,035	102,105	61,630	51,057	65,576	52,456	3.49%
YoY %	-12.91%	-27.49%	65.67%	20.71%	-22.14%	25.01%	-	-
Horiz. %	122.91%	141.14%	194.65%	117.49%	97.33%	125.01%	100.00%	-
Tax	9,084	-7,828	360,211	4,286	-14,512	-17,121	-7,364	-
YoY %	216.04%	-102.17%	8,304.36%	129.53%	15.24%	-132.50%	-	-
Horiz. %	-123.36%	106.30%	-4,891.51%	-58.20%	197.07%	232.50%	100.00%	-
NP	73,560	66,207	462,316	65,916	36,545	48,455	45,092	8.49%
YoY %	11.11%	-85.68%	601.37%	80.37%	-24.58%	7.46%	-	-
Horiz. %	163.13%	146.83%	1,025.27%	146.18%	81.05%	107.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,599	66,207	462,316	61,083	34,741	45,606	42,548	9.55%
YoY %	11.16%	-85.68%	656.87%	75.82%	-23.82%	7.19%	-	-
Horiz. %	172.98%	155.61%	1,086.58%	143.56%	81.65%	107.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-14.09%	10.57%	-352.78%	-6.95%	28.42%	26.11%	14.04%	-
YoY %	-233.30%	103.00%	-4,975.97%	-124.45%	8.85%	85.97%	-	-
Horiz. %	-100.36%	75.28%	-2,512.68%	-49.50%	202.42%	185.97%	100.00%	-
Total Cost	780,922	929,255	527,935	730,573	884,553	750,323	444,686	9.83%
YoY %	-15.96%	76.02%	-27.74%	-17.41%	17.89%	68.73%	-	-
Horiz. %	175.61%	208.97%	118.72%	164.29%	198.92%	168.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,544,135	1,554,643	1,792,944	1,296,674	1,176,939	1,157,964	1,119,119	5.50%
YoY %	-0.68%	-13.29%	38.27%	10.17%	1.64%	3.47%	-	-
Horiz. %	137.98%	138.92%	160.21%	115.87%	105.17%	103.47%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	137,096	222,604	527,546	103,591	79,762	79,097	75,692	10.39%
YoY %	-38.41%	-57.80%	409.26%	29.88%	0.84%	4.50%	-	-
Horiz. %	181.12%	294.09%	696.96%	136.86%	105.38%	104.50%	100.00%	-
Div Payout %	186.27%	336.23%	114.11%	169.59%	229.59%	173.44%	177.90%	-
YoY %	-44.60%	194.65%	-32.71%	-26.13%	32.37%	-2.51%	-	-
Horiz. %	104.70%	189.00%	64.14%	95.33%	129.06%	97.49%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	1,544,135	1,554,643	1,792,944	1,296,674	1,176,939	1,157,964	1,119,119	5.50%
YoY %	-0.68%	-13.29%	38.27%	10.17%	1.64%	3.47%	-	-
Horiz. %	137.98%	138.92%	160.21%	115.87%	105.17%	103.47%	100.00%	-
NOSH	360,779	359,040	356,450	357,210	354,499	356,296	357,546	0.15%
YoY %	0.48%	0.73%	-0.21%	0.76%	-0.50%	-0.35%	-	-
Horiz. %	100.90%	100.42%	99.69%	99.91%	99.15%	99.65%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	8.61%	6.65%	46.69%	8.28%	3.97%	6.07%	9.21%	-
YoY %	29.47%	-85.76%	463.89%	108.56%	-34.60%	-34.09%	-	-
Horiz. %	93.49%	72.20%	506.95%	89.90%	43.11%	65.91%	100.00%	-
ROE	4.77%	4.26%	25.79%	4.71%	2.95%	3.94%	3.80%	-
YoY %	11.97%	-83.48%	447.56%	59.66%	-25.13%	3.68%	-	-
Horiz. %	125.53%	112.11%	678.68%	123.95%	77.63%	103.68%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	236.84	277.26	277.81	222.97	259.83	224.19	136.98	9.54%
YoY %	-14.58%	-0.20%	24.60%	-14.19%	15.90%	63.67%	-	-
Horiz. %	172.90%	202.41%	202.81%	162.78%	189.68%	163.67%	100.00%	-
EPS	20.40	18.40	129.70	17.10	9.80	12.80	11.90	9.39%
YoY %	10.87%	-85.81%	658.48%	74.49%	-23.44%	7.56%	-	-
Horiz. %	171.43%	154.62%	1,089.92%	143.70%	82.35%	107.56%	100.00%	-
DPS	38.00	62.00	148.00	29.00	22.50	22.20	21.17	10.23%
YoY %	-38.71%	-58.11%	410.34%	28.89%	1.35%	4.87%	-	-
Horiz. %	179.50%	292.87%	699.10%	136.99%	106.28%	104.87%	100.00%	-
NAPS	4.28	4.33	5.03	3.63	3.32	3.25	3.13	5.34%
YoY %	-1.15%	-13.92%	38.57%	9.34%	2.15%	3.83%	-	-
Horiz. %	136.74%	138.34%	160.70%	115.97%	106.07%	103.83%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 357,210
RPS	232.97	271.41	269.99	217.16	251.13	217.78	133.54	9.70%
YoY %	-14.16%	0.53%	24.33%	-13.53%	15.31%	63.08%	-	-
Horiz. %	174.46%	203.24%	202.18%	162.62%	188.06%	163.08%	100.00%	-
EPS	20.07	18.05	126.05	16.65	9.47	12.43	11.60	9.55%
YoY %	11.19%	-85.68%	657.06%	75.82%	-23.81%	7.16%	-	-
Horiz. %	173.02%	155.60%	1,086.64%	143.53%	81.64%	107.16%	100.00%	-
DPS	37.38	60.69	143.83	28.24	21.75	21.57	20.64	10.39%
YoY %	-38.41%	-57.80%	409.31%	29.84%	0.83%	4.51%	-	-
Horiz. %	181.10%	294.04%	696.85%	136.82%	105.38%	104.51%	100.00%	-
NAPS	4.21	4.2386	4.8884	3.5353	3.2089	3.1571	3.0512	5.50%
YoY %	-0.67%	-13.29%	38.27%	10.17%	1.64%	3.47%	-	-
Horiz. %	137.98%	138.92%	160.21%	115.87%	105.17%	103.47%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	18.20	16.50	14.46	10.32	9.05	8.05	6.20	-
P/RPS	7.68	5.95	5.21	4.63	3.48	3.59	4.53	9.18%
YoY %	29.08%	14.20%	12.53%	33.05%	-3.06%	-20.75%	-	-
Horiz. %	169.54%	131.35%	115.01%	102.21%	76.82%	79.25%	100.00%	-
P/EPS	89.22	89.48	11.15	60.35	92.35	62.89	52.10	9.37%
YoY %	-0.29%	702.51%	-81.52%	-34.65%	46.84%	20.71%	-	-
Horiz. %	171.25%	171.75%	21.40%	115.83%	177.26%	120.71%	100.00%	-
EY	1.12	1.12	8.97	1.66	1.08	1.59	1.92	-8.58%
YoY %	0.00%	-87.51%	440.36%	53.70%	-32.08%	-17.19%	-	-
Horiz. %	58.33%	58.33%	467.19%	86.46%	56.25%	82.81%	100.00%	-
DY	2.09	3.76	10.24	2.81	2.49	2.76	3.41	-7.82%
YoY %	-44.41%	-63.28%	264.41%	12.85%	-9.78%	-19.06%	-	-
Horiz. %	61.29%	110.26%	300.29%	82.40%	73.02%	80.94%	100.00%	-
P/NAPS	4.25	3.81	2.87	2.84	2.73	2.48	1.98	13.56%
YoY %	11.55%	32.75%	1.06%	4.03%	10.08%	25.25%	-	-
Horiz. %	214.65%	192.42%	144.95%	143.43%	137.88%	125.25%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	08/11/12	04/11/11	08/11/10	09/11/09	06/11/08	06/11/07	07/11/06	-
Price	18.74	17.14	14.62	10.56	8.35	7.75	6.50	-
P/RPS	7.91	6.18	5.26	4.74	3.21	3.46	4.75	8.86%
YoY %	27.99%	17.49%	10.97%	47.66%	-7.23%	-27.16%	-	-
Horiz. %	166.53%	130.11%	110.74%	99.79%	67.58%	72.84%	100.00%	-
P/EPS	91.86	92.95	11.27	61.75	85.20	60.55	54.62	9.04%
YoY %	-1.17%	724.76%	-81.75%	-27.52%	40.71%	10.86%	-	-
Horiz. %	168.18%	170.18%	20.63%	113.05%	155.99%	110.86%	100.00%	-
EY	1.09	1.08	8.87	1.62	1.17	1.65	1.83	-8.26%
YoY %	0.93%	-87.82%	447.53%	38.46%	-29.09%	-9.84%	-	-
Horiz. %	59.56%	59.02%	484.70%	88.52%	63.93%	90.16%	100.00%	-
DY	2.03	3.62	10.12	2.75	2.69	2.86	3.26	-7.58%
YoY %	-43.92%	-64.23%	268.00%	2.23%	-5.94%	-12.27%	-	-
Horiz. %	62.27%	111.04%	310.43%	84.36%	82.52%	87.73%	100.00%	-
P/NAPS	4.38	3.96	2.91	2.91	2.52	2.38	2.08	13.20%
YoY %	10.61%	36.08%	0.00%	15.48%	5.88%	14.42%	-	-
Horiz. %	210.58%	190.38%	139.90%	139.90%	121.15%	114.42%	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 - 25 June 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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

651

HLIND

HONG LEONG INDUSTRIES BHD

623

YTLPOWR

YTL POWER INTERNATIONAL BHD

602

MPI

MALAYSIAN PACIFIC INDUSTRIES

601

NOTION

NOTION VTEC BHD

571

DNEX

DAGANG NEXCHANGE BERHAD

529

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

378

HEXCAP

HEXTAR CAPITAL BERHAD

371

Daily Stocks

HSI-HUZ

0.19

-0.005

252,154,500

INGENIEU

0.06

-0.005

219,782,200

HSI-CXV

0.14

-0.005

164,916,200

HSI-CXF

0.115

-0.005

146,450,700

HSI-HU8

0.075

0.00

128,563,400

AHB-WC

0.065

0.00

67,966,500

JCY

0.745

+0.05

59,234,000

SBH

0.315

+0.03

41,231,300

TECHNAX

0.37

-0.005

40,362,200

SNS

0.77

+0.05

38,632,700

More active Stocks

MPI

38.98

+0.38

48,000

DLADY

36.36

+0.34

1,300

PANAMY

20.28

+0.28

3,900

VSTECS

4.20

+0.20

1,287,200

AJI

15.40

+0.20

106,700

NOTION-WD

1.94

+0.16

2,108,100

ECOWLD-C26

0.16

+0.15

20,000

NOTION

2.20

+0.14

18,626,600

HLBANK

19.28

+0.12

102,300

PIE

6.30

+0.12

89,500

More gainer Stocks

NESTLE

121.40

-1.10

12,300

KLK

20.60

-0.38

258,500

KESM

6.88

-0.30

65,100

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

TENAGA

13.90

-0.10

1,969,800

PETDAG

17.10

-0.10

199,300

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