[F&N] YoY Quarter Result on 30-Sep-2010 [#4]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Quarter Result
Revenue	897,528	854,482	995,462	990,251	796,489	921,098	798,778	1.95%
YoY %	5.04%	-14.16%	0.53%	24.33%	-13.53%	15.31%	-	-
Horiz. %	112.36%	106.97%	124.62%	123.97%	99.71%	115.31%	100.00%	-
PBT	87,180	64,476	74,035	102,105	61,630	51,057	65,576	4.85%
YoY %	35.21%	-12.91%	-27.49%	65.67%	20.71%	-22.14%	-	-
Horiz. %	132.94%	98.32%	112.90%	155.70%	93.98%	77.86%	100.00%	-
Tax	-7,174	9,084	-7,828	360,211	4,286	-14,512	-17,121	-13.48%
YoY %	-178.97%	216.04%	-102.17%	8,304.36%	129.53%	15.24%	-	-
Horiz. %	41.90%	-53.06%	45.72%	-2,103.91%	-25.03%	84.76%	100.00%	-
NP	80,006	73,560	66,207	462,316	65,916	36,545	48,455	8.70%
YoY %	8.76%	11.11%	-85.68%	601.37%	80.37%	-24.58%	-	-
Horiz. %	165.11%	151.81%	136.64%	954.11%	136.04%	75.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	80,015	73,599	66,207	462,316	61,083	34,741	45,606	9.81%
YoY %	8.72%	11.16%	-85.68%	656.87%	75.82%	-23.82%	-	-
Horiz. %	175.45%	161.38%	145.17%	1,013.72%	133.94%	76.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.23%	-14.09%	10.57%	-352.78%	-6.95%	28.42%	26.11%	-
YoY %	158.41%	-233.30%	103.00%	-4,975.97%	-124.45%	8.85%	-	-
Horiz. %	31.52%	-53.96%	40.48%	-1,351.13%	-26.62%	108.85%	100.00%	-
Total Cost	817,522	780,922	929,255	527,935	730,573	884,553	750,323	1.43%
YoY %	4.69%	-15.96%	76.02%	-27.74%	-17.41%	17.89%	-	-
Horiz. %	108.96%	104.08%	123.85%	70.36%	97.37%	117.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,646,091	1,544,135	1,554,643	1,792,944	1,296,674	1,176,939	1,157,964	6.03%
YoY %	6.60%	-0.68%	-13.29%	38.27%	10.17%	1.64%	-	-
Horiz. %	142.15%	133.35%	134.26%	154.84%	111.98%	101.64%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	145,350	137,096	222,604	527,546	103,591	79,762	79,097	10.66%
YoY %	6.02%	-38.41%	-57.80%	409.26%	29.88%	0.84%	-	-
Horiz. %	183.76%	173.33%	281.43%	666.96%	130.97%	100.84%	100.00%	-
Div Payout %	181.65%	186.27%	336.23%	114.11%	169.59%	229.59%	173.44%	-
YoY %	-2.48%	-44.60%	194.65%	-32.71%	-26.13%	32.37%	-	-
Horiz. %	104.73%	107.40%	193.86%	65.79%	97.78%	132.37%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	1,646,091	1,544,135	1,554,643	1,792,944	1,296,674	1,176,939	1,157,964	6.03%
YoY %	6.60%	-0.68%	-13.29%	38.27%	10.17%	1.64%	-	-
Horiz. %	142.15%	133.35%	134.26%	154.84%	111.98%	101.64%	100.00%	-
NOSH	363,375	360,779	359,040	356,450	357,210	354,499	356,296	0.32%
YoY %	0.72%	0.48%	0.73%	-0.21%	0.76%	-0.50%	-	-
Horiz. %	101.99%	101.26%	100.77%	100.04%	100.26%	99.50%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	8.91%	8.61%	6.65%	46.69%	8.28%	3.97%	6.07%	-
YoY %	3.48%	29.47%	-85.76%	463.89%	108.56%	-34.60%	-	-
Horiz. %	146.79%	141.85%	109.56%	769.19%	136.41%	65.40%	100.00%	-
ROE	4.86%	4.77%	4.26%	25.79%	4.71%	2.95%	3.94%	-
YoY %	1.89%	11.97%	-83.48%	447.56%	59.66%	-25.13%	-	-
Horiz. %	123.35%	121.07%	108.12%	654.57%	119.54%	74.87%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	247.00	236.84	277.26	277.81	222.97	259.83	224.19	1.62%
YoY %	4.29%	-14.58%	-0.20%	24.60%	-14.19%	15.90%	-	-
Horiz. %	110.17%	105.64%	123.67%	123.92%	99.46%	115.90%	100.00%	-
EPS	22.00	20.40	18.40	129.70	17.10	9.80	12.80	9.43%
YoY %	7.84%	10.87%	-85.81%	658.48%	74.49%	-23.44%	-	-
Horiz. %	171.88%	159.37%	143.75%	1,013.28%	133.59%	76.56%	100.00%	-
DPS	40.00	38.00	62.00	148.00	29.00	22.50	22.20	10.30%
YoY %	5.26%	-38.71%	-58.11%	410.34%	28.89%	1.35%	-	-
Horiz. %	180.18%	171.17%	279.28%	666.67%	130.63%	101.35%	100.00%	-
NAPS	4.53	4.28	4.33	5.03	3.63	3.32	3.25	5.68%
YoY %	5.84%	-1.15%	-13.92%	38.57%	9.34%	2.15%	-	-
Horiz. %	139.38%	131.69%	133.23%	154.77%	111.69%	102.15%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 356,450
RPS	244.71	232.97	271.41	269.99	217.16	251.13	217.78	1.96%
YoY %	5.04%	-14.16%	0.53%	24.33%	-13.53%	15.31%	-	-
Horiz. %	112.37%	106.97%	124.63%	123.97%	99.72%	115.31%	100.00%	-
EPS	21.82	20.07	18.05	126.05	16.65	9.47	12.43	9.82%
YoY %	8.72%	11.19%	-85.68%	657.06%	75.82%	-23.81%	-	-
Horiz. %	175.54%	161.46%	145.21%	1,014.08%	133.95%	76.19%	100.00%	-
DPS	39.63	37.38	60.69	143.83	28.24	21.75	21.57	10.65%
YoY %	6.02%	-38.41%	-57.80%	409.31%	29.84%	0.83%	-	-
Horiz. %	183.73%	173.30%	281.36%	666.81%	130.92%	100.83%	100.00%	-
NAPS	4.488	4.21	4.2386	4.8884	3.5353	3.2089	3.1571	6.03%
YoY %	6.60%	-0.67%	-13.29%	38.27%	10.17%	1.64%	-	-
Horiz. %	142.16%	133.35%	134.26%	154.84%	111.98%	101.64%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	18.60	18.20	16.50	14.46	10.32	9.05	8.05	-
P/RPS	7.53	7.68	5.95	5.21	4.63	3.48	3.59	13.12%
YoY %	-1.95%	29.08%	14.20%	12.53%	33.05%	-3.06%	-	-
Horiz. %	209.75%	213.93%	165.74%	145.13%	128.97%	96.94%	100.00%	-
P/EPS	84.47	89.22	89.48	11.15	60.35	92.35	62.89	5.03%
YoY %	-5.32%	-0.29%	702.51%	-81.52%	-34.65%	46.84%	-	-
Horiz. %	134.31%	141.87%	142.28%	17.73%	95.96%	146.84%	100.00%	-
EY	1.18	1.12	1.12	8.97	1.66	1.08	1.59	-4.84%
YoY %	5.36%	0.00%	-87.51%	440.36%	53.70%	-32.08%	-	-
Horiz. %	74.21%	70.44%	70.44%	564.15%	104.40%	67.92%	100.00%	-
DY	2.15	2.09	3.76	10.24	2.81	2.49	2.76	-4.07%
YoY %	2.87%	-44.41%	-63.28%	264.41%	12.85%	-9.78%	-	-
Horiz. %	77.90%	75.72%	136.23%	371.01%	101.81%	90.22%	100.00%	-
P/NAPS	4.11	4.25	3.81	2.87	2.84	2.73	2.48	8.77%
YoY %	-3.29%	11.55%	32.75%	1.06%	4.03%	10.08%	-	-
Horiz. %	165.73%	171.37%	153.63%	115.73%	114.52%	110.08%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	07/11/13	08/11/12	04/11/11	08/11/10	09/11/09	06/11/08	06/11/07	-
Price	18.58	18.74	17.14	14.62	10.56	8.35	7.75	-
P/RPS	7.52	7.91	6.18	5.26	4.74	3.21	3.46	13.79%
YoY %	-4.93%	27.99%	17.49%	10.97%	47.66%	-7.23%	-	-
Horiz. %	217.34%	228.61%	178.61%	152.02%	136.99%	92.77%	100.00%	-
P/EPS	84.38	91.86	92.95	11.27	61.75	85.20	60.55	5.68%
YoY %	-8.14%	-1.17%	724.76%	-81.75%	-27.52%	40.71%	-	-
Horiz. %	139.36%	151.71%	153.51%	18.61%	101.98%	140.71%	100.00%	-
EY	1.19	1.09	1.08	8.87	1.62	1.17	1.65	-5.29%
YoY %	9.17%	0.93%	-87.82%	447.53%	38.46%	-29.09%	-	-
Horiz. %	72.12%	66.06%	65.45%	537.58%	98.18%	70.91%	100.00%	-
DY	2.15	2.03	3.62	10.12	2.75	2.69	2.86	-4.64%
YoY %	5.91%	-43.92%	-64.23%	268.00%	2.23%	-5.94%	-	-
Horiz. %	75.17%	70.98%	126.57%	353.85%	96.15%	94.06%	100.00%	-
P/NAPS	4.10	4.38	3.96	2.91	2.91	2.52	2.38	9.47%
YoY %	-6.39%	10.61%	36.08%	0.00%	15.48%	5.88%	-	-
Horiz. %	172.27%	184.03%	166.39%	122.27%	122.27%	105.88%	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

252,158,500

INGENIEU

0.065

0.00

222,007,800

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

0.745

+0.05

59,883,900

SBH

0.315

+0.03

42,700,900

TECHNAX

0.375

0.00

41,233,700

SNS

0.765

+0.045

39,306,400

More active Stocks

DLADY

36.42

+0.40

3,800

MPI

38.94

+0.34

68,700

PANAMY

20.26

+0.26

4,000

VSTECS

4.22

+0.22

1,377,600

AJI

15.38

+0.18

107,000

NOTION-WD

1.93

+0.15

2,120,700

ECOWLD-C26

0.16

+0.15

20,000

HLFG

17.34

+0.14

49,900

NOTION

2.19

+0.13

18,760,900

HLBANK

19.28

+0.12

102,500

More gainer Stocks

NESTLE

121.30

-1.20

15,900

KLK

20.64

-0.34

285,300

KESM

6.90

-0.28

70,400

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

PETDAG

17.10

-0.10

234,900

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