[F&N] YoY Quarter Result on 30-Sep-2014 [#4]

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Quarter Result
Revenue	976,275	976,500	1,007,813	964,515	897,528	854,482	995,462	-0.32%
YoY %	-0.02%	-3.11%	4.49%	7.46%	5.04%	-14.16%	-	-
Horiz. %	98.07%	98.10%	101.24%	96.89%	90.16%	85.84%	100.00%	-
PBT	19,390	51,707	67,728	75,361	87,180	64,476	74,035	-19.99%
YoY %	-62.50%	-23.65%	-10.13%	-13.56%	35.21%	-12.91%	-	-
Horiz. %	26.19%	69.84%	91.48%	101.79%	117.76%	87.09%	100.00%	-
Tax	245	-2,119	-11,005	-13,177	-7,174	9,084	-7,828	-
YoY %	111.56%	80.75%	16.48%	-83.68%	-178.97%	216.04%	-	-
Horiz. %	-3.13%	27.07%	140.59%	168.33%	91.65%	-116.04%	100.00%	-
NP	19,635	49,588	56,723	62,184	80,006	73,560	66,207	-18.32%
YoY %	-60.40%	-12.58%	-8.78%	-22.28%	8.76%	11.11%	-	-
Horiz. %	29.66%	74.90%	85.68%	93.92%	120.84%	111.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,648	49,589	56,724	62,195	80,015	73,599	66,207	-18.31%
YoY %	-60.38%	-12.58%	-8.80%	-22.27%	8.72%	11.16%	-	-
Horiz. %	29.68%	74.90%	85.68%	93.94%	120.86%	111.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-1.26%	4.10%	16.25%	17.49%	8.23%	-14.09%	10.57%	-
YoY %	-130.73%	-74.77%	-7.09%	112.52%	158.41%	-233.30%	-	-
Horiz. %	-11.92%	38.79%	153.74%	165.47%	77.86%	-133.30%	100.00%	-
Total Cost	956,640	926,912	951,090	902,331	817,522	780,922	929,255	0.48%
YoY %	3.21%	-2.54%	5.40%	10.37%	4.69%	-15.96%	-	-
Horiz. %	102.95%	99.75%	102.35%	97.10%	87.98%	84.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,130,818	1,987,168	1,873,721	1,690,240	1,646,091	1,544,135	1,554,643	5.38%
YoY %	7.23%	6.05%	10.86%	2.68%	6.60%	-0.68%	-	-
Horiz. %	137.06%	127.82%	120.52%	108.72%	105.88%	99.32%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	111,666	111,618	129,916	120,731	145,350	137,096	222,604	-10.85%
YoY %	0.04%	-14.08%	7.61%	-16.94%	6.02%	-38.41%	-	-
Horiz. %	50.16%	50.14%	58.36%	54.24%	65.30%	61.59%	100.00%	-
Div Payout %	568.34%	225.09%	229.03%	194.12%	181.65%	186.27%	336.23%	-
YoY %	152.49%	-1.72%	17.98%	6.86%	-2.48%	-44.60%	-	-
Horiz. %	169.03%	66.95%	68.12%	57.73%	54.03%	55.40%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	2,130,818	1,987,168	1,873,721	1,690,240	1,646,091	1,544,135	1,554,643	5.38%
YoY %	7.23%	6.05%	10.86%	2.68%	6.60%	-0.68%	-	-
Horiz. %	137.06%	127.82%	120.52%	108.72%	105.88%	99.32%	100.00%	-
NOSH	366,778	366,778	365,961	365,852	363,375	360,779	359,040	0.35%
YoY %	0.00%	0.22%	0.03%	0.68%	0.72%	0.48%	-	-
Horiz. %	102.16%	102.16%	101.93%	101.90%	101.21%	100.48%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	2.01%	5.08%	5.63%	6.45%	8.91%	8.61%	6.65%	-
YoY %	-60.43%	-9.77%	-12.71%	-27.61%	3.48%	29.47%	-	-
Horiz. %	30.23%	76.39%	84.66%	96.99%	133.98%	129.47%	100.00%	-
ROE	0.92%	2.50%	3.03%	3.68%	4.86%	4.77%	4.26%	-
YoY %	-63.20%	-17.49%	-17.66%	-24.28%	1.89%	11.97%	-	-
Horiz. %	21.60%	58.69%	71.13%	86.38%	114.08%	111.97%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	266.65	266.83	275.39	263.63	247.00	236.84	277.26	-0.64%
YoY %	-0.07%	-3.11%	4.46%	6.73%	4.29%	-14.58%	-	-
Horiz. %	96.17%	96.24%	99.33%	95.08%	89.09%	85.42%	100.00%	-
EPS	5.40	13.60	15.50	17.00	22.00	20.40	18.40	-18.46%
YoY %	-60.29%	-12.26%	-8.82%	-22.73%	7.84%	10.87%	-	-
Horiz. %	29.35%	73.91%	84.24%	92.39%	119.57%	110.87%	100.00%	-
DPS	30.50	30.50	35.50	33.00	40.00	38.00	62.00	-11.14%
YoY %	0.00%	-14.08%	7.58%	-17.50%	5.26%	-38.71%	-	-
Horiz. %	49.19%	49.19%	57.26%	53.23%	64.52%	61.29%	100.00%	-
NAPS	5.82	5.43	5.12	4.62	4.53	4.28	4.33	5.04%
YoY %	7.18%	6.05%	10.82%	1.99%	5.84%	-1.15%	-	-
Horiz. %	134.41%	125.40%	118.24%	106.70%	104.62%	98.85%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 365,852
RPS	266.18	266.24	274.77	262.97	244.71	232.97	271.41	-0.32%
YoY %	-0.02%	-3.10%	4.49%	7.46%	5.04%	-14.16%	-	-
Horiz. %	98.07%	98.10%	101.24%	96.89%	90.16%	85.84%	100.00%	-
EPS	5.36	13.52	15.47	16.96	21.82	20.07	18.05	-18.30%
YoY %	-60.36%	-12.61%	-8.79%	-22.27%	8.72%	11.19%	-	-
Horiz. %	29.70%	74.90%	85.71%	93.96%	120.89%	111.19%	100.00%	-
DPS	30.45	30.43	35.42	32.92	39.63	37.38	60.69	-10.84%
YoY %	0.07%	-14.09%	7.59%	-16.93%	6.02%	-38.41%	-	-
Horiz. %	50.17%	50.14%	58.36%	54.24%	65.30%	61.59%	100.00%	-
NAPS	5.8096	5.4179	5.1086	4.6083	4.488	4.21	4.2386	5.39%
YoY %	7.23%	6.05%	10.86%	2.68%	6.60%	-0.67%	-	-
Horiz. %	137.06%	127.82%	120.53%	108.72%	105.88%	99.33%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	24.66	24.06	18.30	16.98	18.60	18.20	16.50	-
P/RPS	9.25	9.02	6.57	6.44	7.53	7.68	5.95	7.62%
YoY %	2.55%	37.29%	2.02%	-14.48%	-1.95%	29.08%	-	-
Horiz. %	155.46%	151.60%	110.42%	108.24%	126.55%	129.08%	100.00%	-
P/EPS	459.51	177.56	118.06	99.88	84.47	89.22	89.48	31.31%
YoY %	158.79%	50.40%	18.20%	18.24%	-5.32%	-0.29%	-	-
Horiz. %	513.53%	198.44%	131.94%	111.62%	94.40%	99.71%	100.00%	-
EY	0.22	0.56	0.85	1.00	1.18	1.12	1.12	-23.73%
YoY %	-60.71%	-34.12%	-15.00%	-15.25%	5.36%	0.00%	-	-
Horiz. %	19.64%	50.00%	75.89%	89.29%	105.36%	100.00%	100.00%	-
DY	1.24	1.27	1.94	1.94	2.15	2.09	3.76	-16.86%
YoY %	-2.36%	-34.54%	0.00%	-9.77%	2.87%	-44.41%	-	-
Horiz. %	32.98%	33.78%	51.60%	51.60%	57.18%	55.59%	100.00%	-
P/NAPS	4.24	4.43	3.57	3.68	4.11	4.25	3.81	1.79%
YoY %	-4.29%	24.09%	-2.99%	-10.46%	-3.29%	11.55%	-	-
Horiz. %	111.29%	116.27%	93.70%	96.59%	107.87%	111.55%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	07/11/17	03/11/16	03/11/15	06/11/14	07/11/13	08/11/12	04/11/11	-
Price	25.44	24.30	18.00	16.12	18.58	18.74	17.14	-
P/RPS	9.54	9.11	6.46	6.11	7.52	7.91	6.18	7.49%
YoY %	4.72%	41.02%	5.73%	-18.75%	-4.93%	27.99%	-	-
Horiz. %	154.37%	147.41%	104.53%	98.87%	121.68%	127.99%	100.00%	-
P/EPS	474.05	179.33	116.13	94.82	84.38	91.86	92.95	31.16%
YoY %	164.35%	54.42%	22.47%	12.37%	-8.14%	-1.17%	-	-
Horiz. %	510.01%	192.93%	124.94%	102.01%	90.78%	98.83%	100.00%	-
EY	0.21	0.56	0.86	1.05	1.19	1.09	1.08	-23.86%
YoY %	-62.50%	-34.88%	-18.10%	-11.76%	9.17%	0.93%	-	-
Horiz. %	19.44%	51.85%	79.63%	97.22%	110.19%	100.93%	100.00%	-
DY	1.20	1.26	1.97	2.05	2.15	2.03	3.62	-16.79%
YoY %	-4.76%	-36.04%	-3.90%	-4.65%	5.91%	-43.92%	-	-
Horiz. %	33.15%	34.81%	54.42%	56.63%	59.39%	56.08%	100.00%	-
P/NAPS	4.37	4.48	3.52	3.49	4.10	4.38	3.96	1.65%
YoY %	-2.46%	27.27%	0.86%	-14.88%	-6.39%	10.61%	-	-
Horiz. %	110.35%	113.13%	88.89%	88.13%	103.54%	110.61%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 09 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 11:00:00

EMA 5

10 Mins

SELL

2024-05-09 10:45:00

ADX

5 Mins

SELL

2024-05-09 10:40:00

ADX

5 Mins

BUY

2024-05-09 10:25:00

EMA 5

5 Mins

SELL

2024-05-09 10:20:00

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

MYEG

MY E.G. SERVICES BHD

449

PTRANS

PERAK TRANSIT BERHAD

343

MPI

MALAYSIAN PACIFIC INDUSTRIES

340

HLIND

HONG LEONG INDUSTRIES BHD

334

YTLPOWR

YTL POWER INTERNATIONAL BHD

330

PBBANK

PUBLIC BANK BHD

274

SNS

SNS NETWORK TECHNOLOGY BERHAD

232

CAPITALA

CAPITAL A BERHAD

231

DNEX

DAGANG NEXCHANGE BERHAD

229

Daily Stocks

0.105

-0.01

508,283,500

MYEG

0.985

0.00

153,504,700

ICONIC-WA

0.045

-0.005

148,744,500

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.165

+0.03

116,432,400

PMHLDG

0.295

+0.075

116,034,000

SNS

0.53

+0.045

102,787,900

HSI-HU6

0.135

-0.03

94,490,300

VELESTO

0.29

+0.015

89,077,300

MUIIND

0.06

+0.005

81,409,100

More active Stocks

VSTECS

3.58

+0.82

17,450,000

BKAWAN

20.36

+0.32

10,500

KOBAY

1.93

+0.20

7,884,400

ATECH

3.07

+0.18

524,800

AJI

19.28

+0.18

315,400

ALLIANZ

21.68

+0.18

14,300

SIGN

1.49

+0.16

7,355,200

HSI-CVH

0.91

+0.14

781,100

HEIM

23.90

+0.14

124,700

MCEHLDG

1.71

+0.13

2,158,600

More gainer Stocks

PETDAG

21.46

-0.34

496,200

KLK

22.92

-0.28

527,900

MSM

3.26

-0.22

2,973,500

MPI

31.00

-0.20

156,200

HUMEIND-LA

4.23

-0.19

9,200

ORIENT

6.97

-0.18

1,220,900

PPB

15.80

-0.18

592,200

NHFATT

3.89

-0.17

114,300

CARLSBG

19.30

-0.14

119,700

INARI

3.09

-0.13

18,277,500

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