[F&N] YoY Quarter Result on 30-Sep-2016 [#4]

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Quarter Result
Revenue	975,086	996,640	976,275	976,500	1,007,813	964,515	897,528	1.39%
YoY %	-2.16%	2.09%	-0.02%	-3.11%	4.49%	7.46%	-	-
Horiz. %	108.64%	111.04%	108.77%	108.80%	112.29%	107.46%	100.00%	-
PBT	89,541	99,649	19,390	51,707	67,728	75,361	87,180	0.44%
YoY %	-10.14%	413.92%	-62.50%	-23.65%	-10.13%	-13.56%	-	-
Horiz. %	102.71%	114.30%	22.24%	59.31%	77.69%	86.44%	100.00%	-
Tax	-21,524	-18,419	245	-2,119	-11,005	-13,177	-7,174	20.08%
YoY %	-16.86%	-7,617.96%	111.56%	80.75%	16.48%	-83.68%	-	-
Horiz. %	300.03%	256.75%	-3.42%	29.54%	153.40%	183.68%	100.00%	-
NP	68,017	81,230	19,635	49,588	56,723	62,184	80,006	-2.66%
YoY %	-16.27%	313.70%	-60.40%	-12.58%	-8.78%	-22.28%	-	-
Horiz. %	85.01%	101.53%	24.54%	61.98%	70.90%	77.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	68,027	81,239	19,648	49,589	56,724	62,195	80,015	-2.66%
YoY %	-16.26%	313.47%	-60.38%	-12.58%	-8.80%	-22.27%	-	-
Horiz. %	85.02%	101.53%	24.56%	61.97%	70.89%	77.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.04%	18.48%	-1.26%	4.10%	16.25%	17.49%	8.23%	-
YoY %	30.09%	1,566.67%	-130.73%	-74.77%	-7.09%	112.52%	-	-
Horiz. %	292.10%	224.54%	-15.31%	49.82%	197.45%	212.52%	100.00%	-
Total Cost	907,069	915,410	956,640	926,912	951,090	902,331	817,522	1.74%
YoY %	-0.91%	-4.31%	3.21%	-2.54%	5.40%	10.37%	-	-
Horiz. %	110.95%	111.97%	117.02%	113.38%	116.34%	110.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,529,043	2,312,047	2,130,818	1,987,168	1,873,721	1,690,240	1,646,091	7.41%
YoY %	9.39%	8.51%	7.23%	6.05%	10.86%	2.68%	-	-
Horiz. %	153.64%	140.46%	129.45%	120.72%	113.83%	102.68%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	120,954	111,755	111,666	111,618	129,916	120,731	145,350	-3.01%
YoY %	8.23%	0.08%	0.04%	-14.08%	7.61%	-16.94%	-	-
Horiz. %	83.22%	76.89%	76.83%	76.79%	89.38%	83.06%	100.00%	-
Div Payout %	177.80%	137.56%	568.34%	225.09%	229.03%	194.12%	181.65%	-
YoY %	29.25%	-75.80%	152.49%	-1.72%	17.98%	6.86%	-	-
Horiz. %	97.88%	75.73%	312.88%	123.91%	126.08%	106.86%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	2,529,043	2,312,047	2,130,818	1,987,168	1,873,721	1,690,240	1,646,091	7.41%
YoY %	9.39%	8.51%	7.23%	6.05%	10.86%	2.68%	-	-
Horiz. %	153.64%	140.46%	129.45%	120.72%	113.83%	102.68%	100.00%	-
NOSH	366,778	366,778	366,778	366,778	365,961	365,852	363,375	0.15%
YoY %	0.00%	0.00%	0.00%	0.22%	0.03%	0.68%	-	-
Horiz. %	100.94%	100.94%	100.94%	100.94%	100.71%	100.68%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	6.98%	8.15%	2.01%	5.08%	5.63%	6.45%	8.91%	-
YoY %	-14.36%	305.47%	-60.43%	-9.77%	-12.71%	-27.61%	-	-
Horiz. %	78.34%	91.47%	22.56%	57.01%	63.19%	72.39%	100.00%	-
ROE	2.69%	3.51%	0.92%	2.50%	3.03%	3.68%	4.86%	-
YoY %	-23.36%	281.52%	-63.20%	-17.49%	-17.66%	-24.28%	-	-
Horiz. %	55.35%	72.22%	18.93%	51.44%	62.35%	75.72%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	266.03	272.00	266.65	266.83	275.39	263.63	247.00	1.24%
YoY %	-2.19%	2.01%	-0.07%	-3.11%	4.46%	6.73%	-	-
Horiz. %	107.70%	110.12%	107.96%	108.03%	111.49%	106.73%	100.00%	-
EPS	18.60	22.20	5.40	13.60	15.50	17.00	22.00	-2.75%
YoY %	-16.22%	311.11%	-60.29%	-12.26%	-8.82%	-22.73%	-	-
Horiz. %	84.55%	100.91%	24.55%	61.82%	70.45%	77.27%	100.00%	-
DPS	33.00	30.50	30.50	30.50	35.50	33.00	40.00	-3.15%
YoY %	8.20%	0.00%	0.00%	-14.08%	7.58%	-17.50%	-	-
Horiz. %	82.50%	76.25%	76.25%	76.25%	88.75%	82.50%	100.00%	-
NAPS	6.90	6.31	5.82	5.43	5.12	4.62	4.53	7.26%
YoY %	9.35%	8.42%	7.18%	6.05%	10.82%	1.99%	-	-
Horiz. %	152.32%	139.29%	128.48%	119.87%	113.02%	101.99%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 366,778
RPS	265.85	271.73	266.18	266.24	274.77	262.97	244.71	1.38%
YoY %	-2.16%	2.09%	-0.02%	-3.10%	4.49%	7.46%	-	-
Horiz. %	108.64%	111.04%	108.77%	108.80%	112.28%	107.46%	100.00%	-
EPS	18.55	22.15	5.36	13.52	15.47	16.96	21.82	-2.66%
YoY %	-16.25%	313.25%	-60.36%	-12.61%	-8.79%	-22.27%	-	-
Horiz. %	85.01%	101.51%	24.56%	61.96%	70.90%	77.73%	100.00%	-
DPS	32.98	30.47	30.45	30.43	35.42	32.92	39.63	-3.01%
YoY %	8.24%	0.07%	0.07%	-14.09%	7.59%	-16.93%	-	-
Horiz. %	83.22%	76.89%	76.84%	76.79%	89.38%	83.07%	100.00%	-
NAPS	6.8953	6.3037	5.8096	5.4179	5.1086	4.6083	4.488	7.41%
YoY %	9.38%	8.50%	7.23%	6.05%	10.86%	2.68%	-	-
Horiz. %	153.64%	140.46%	129.45%	120.72%	113.83%	102.68%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	34.90	37.72	24.66	24.06	18.30	16.98	18.60	-
P/RPS	13.12	13.87	9.25	9.02	6.57	6.44	7.53	9.69%
YoY %	-5.41%	49.95%	2.55%	37.29%	2.02%	-14.48%	-	-
Horiz. %	174.24%	184.20%	122.84%	119.79%	87.25%	85.52%	100.00%	-
P/EPS	188.04	170.13	459.51	177.56	118.06	99.88	84.47	14.26%
YoY %	10.53%	-62.98%	158.79%	50.40%	18.20%	18.24%	-	-
Horiz. %	222.61%	201.41%	543.99%	210.20%	139.77%	118.24%	100.00%	-
EY	0.53	0.59	0.22	0.56	0.85	1.00	1.18	-12.48%
YoY %	-10.17%	168.18%	-60.71%	-34.12%	-15.00%	-15.25%	-	-
Horiz. %	44.92%	50.00%	18.64%	47.46%	72.03%	84.75%	100.00%	-
DY	0.95	0.81	1.24	1.27	1.94	1.94	2.15	-12.72%
YoY %	17.28%	-34.68%	-2.36%	-34.54%	0.00%	-9.77%	-	-
Horiz. %	44.19%	37.67%	57.67%	59.07%	90.23%	90.23%	100.00%	-
P/NAPS	5.06	5.98	4.24	4.43	3.57	3.68	4.11	3.52%
YoY %	-15.38%	41.04%	-4.29%	24.09%	-2.99%	-10.46%	-	-
Horiz. %	123.11%	145.50%	103.16%	107.79%	86.86%	89.54%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	05/11/19	08/11/18	07/11/17	03/11/16	03/11/15	06/11/14	07/11/13	-
Price	35.06	34.78	25.44	24.30	18.00	16.12	18.58	-
P/RPS	13.18	12.79	9.54	9.11	6.46	6.11	7.52	9.79%
YoY %	3.05%	34.07%	4.72%	41.02%	5.73%	-18.75%	-	-
Horiz. %	175.27%	170.08%	126.86%	121.14%	85.90%	81.25%	100.00%	-
P/EPS	188.90	156.87	474.05	179.33	116.13	94.82	84.38	14.36%
YoY %	20.42%	-66.91%	164.35%	54.42%	22.47%	12.37%	-	-
Horiz. %	223.87%	185.91%	561.80%	212.53%	137.63%	112.37%	100.00%	-
EY	0.53	0.64	0.21	0.56	0.86	1.05	1.19	-12.60%
YoY %	-17.19%	204.76%	-62.50%	-34.88%	-18.10%	-11.76%	-	-
Horiz. %	44.54%	53.78%	17.65%	47.06%	72.27%	88.24%	100.00%	-
DY	0.94	0.88	1.20	1.26	1.97	2.05	2.15	-12.87%
YoY %	6.82%	-26.67%	-4.76%	-36.04%	-3.90%	-4.65%	-	-
Horiz. %	43.72%	40.93%	55.81%	58.60%	91.63%	95.35%	100.00%	-
P/NAPS	5.08	5.51	4.37	4.48	3.52	3.49	4.10	3.63%
YoY %	-7.80%	26.09%	-2.46%	27.27%	0.86%	-14.88%	-	-
Horiz. %	123.90%	134.39%	106.59%	109.27%	85.85%	85.12%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-02 16:05:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-02 16:00:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-02 16:00:00

OBV

Hourly

BUY

2024-05-02 14:55:00

EMA 5

5 Mins

BUY

2024-05-02 14:50:00

EMA 5

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

PTRANS

PERAK TRANSIT BERHAD

370

HLIND

HONG LEONG INDUSTRIES BHD

347

MPI

MALAYSIAN PACIFIC INDUSTRIES

347

YTLPOWR

YTL POWER INTERNATIONAL BHD

309

MYEG

MY E.G. SERVICES BHD

255

CAPITALA

CAPITAL A BERHAD

250

DNEX

DAGANG NEXCHANGE BERHAD

209

PBBANK

PUBLIC BANK BHD

198

YTL

YTL CORPORATION BHD

173

Daily Stocks

HSI-CVZ

0.225

+0.055

247,955,200

HSI-HUF

0.045

-0.04

227,779,400

INIX-OR

0.02

0.00

141,839,900

MYEG

0.905

-0.03

94,386,600

ICONIC-WA

0.04

-0.005

79,476,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUN

0.13

-0.05

74,499,500

HSI-HUQ

0.06

-0.035

69,315,600

BPURI

0.075

0.00

58,643,300

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

33.70

+0.84

26,200

NESTLE

127.90

+0.70

234,600

AJI

19.74

+0.32

48,000

HSI-CXJ

0.50

+0.31

10,000

GESHEN

4.19

+0.30

584,300

LPI

12.30

+0.30

257,900

ARKA

1.76

+0.28

136,900

ATECH

3.00

+0.24

4,738,200

ALLIANZ

21.28

+0.24

57,500

CVIEW

1.51

+0.23

285,800

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

ORIENT

6.97

-0.18

1,220,900

KOMARK-WD

0.025

-0.155

3,100

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.47

-0.13

653,300

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

BAUTO-C39

0.04

-0.11

213,000

HIBISCS

2.62

-0.10

5,395,500

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