[F&N] YoY TTM Result on 31-Dec-2009 [#1]

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
TTM Result
Revenue	3,335,818	3,630,703	3,783,144	3,451,814	3,653,757	3,231,962	1,943,781	9.40%
YoY %	-8.12%	-4.03%	9.60%	-5.53%	13.05%	66.27%	-	-
Horiz. %	171.61%	186.79%	194.63%	177.58%	187.97%	166.27%	100.00%	-
PBT	242,776	381,152	428,379	310,076	248,805	230,544	193,430	3.85%
YoY %	-36.30%	-11.02%	38.15%	24.63%	7.92%	19.19%	-	-
Horiz. %	125.51%	197.05%	221.46%	160.30%	128.63%	119.19%	100.00%	-
Tax	46,290	-63,360	294,081	-43,800	-61,731	-58,765	-40,036	-
YoY %	173.06%	-121.55%	771.42%	29.05%	-5.05%	-46.78%	-	-
Horiz. %	-115.62%	158.26%	-734.54%	109.40%	154.19%	146.78%	100.00%	-
NP	289,066	317,792	722,460	266,276	187,074	171,779	153,394	11.12%
YoY %	-9.04%	-56.01%	171.32%	42.34%	8.90%	11.99%	-	-
Horiz. %	188.45%	207.17%	470.98%	173.59%	121.96%	111.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	289,106	317,792	724,638	251,218	173,262	159,019	142,385	12.51%
YoY %	-9.03%	-56.14%	188.45%	44.99%	8.96%	11.68%	-	-
Horiz. %	203.05%	223.19%	508.93%	176.44%	121.69%	111.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-19.07%	16.62%	-68.65%	14.13%	24.81%	25.49%	20.70%	-
YoY %	-214.74%	124.21%	-585.85%	-43.05%	-2.67%	23.14%	-	-
Horiz. %	-92.13%	80.29%	-331.64%	68.26%	119.86%	123.14%	100.00%	-
Total Cost	3,046,752	3,312,911	3,060,684	3,185,538	3,466,683	3,060,183	1,790,387	9.25%
YoY %	-8.03%	8.24%	-3.92%	-8.11%	13.28%	70.92%	-	-
Horiz. %	170.17%	185.04%	170.95%	177.92%	193.63%	170.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,622,474	1,594,265	142,778,660	1,069,775	1,229,237	1,200,636	1,133,971	6.14%
YoY %	1.77%	-98.88%	13,246.61%	-12.97%	2.38%	5.88%	-	-
Horiz. %	143.08%	140.59%	12,591.03%	94.34%	108.40%	105.88%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Dividend
Div	209,188	348,136	586,388	148,879	142,622	121,746	116,124	10.29%
YoY %	-39.91%	-40.63%	293.87%	4.39%	17.15%	4.84%	-	-
Horiz. %	180.14%	299.80%	504.97%	128.21%	122.82%	104.84%	100.00%	-
Div Payout %	72.36%	109.55%	80.92%	59.26%	82.32%	76.56%	81.56%	-
YoY %	-33.95%	35.38%	36.55%	-28.01%	7.52%	-6.13%	-	-
Horiz. %	88.72%	134.32%	99.22%	72.66%	100.93%	93.87%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Equity
Net Worth	1,622,474	1,594,265	142,778,660	1,069,775	1,229,237	1,200,636	1,133,971	6.14%
YoY %	1.77%	-98.88%	13,246.61%	-12.97%	2.38%	5.88%	-	-
Horiz. %	143.08%	140.59%	12,591.03%	94.34%	108.40%	105.88%	100.00%	-
NOSH	363,783	359,879	35,694,665	356,591	356,300	356,272	352,165	0.54%
YoY %	1.08%	-98.99%	9,909.97%	0.08%	0.01%	1.17%	-	-
Horiz. %	103.30%	102.19%	10,135.78%	101.26%	101.17%	101.17%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	8.67%	8.75%	19.10%	7.71%	5.12%	5.32%	7.89%	-
YoY %	-0.91%	-54.19%	147.73%	50.59%	-3.76%	-32.57%	-	-
Horiz. %	109.89%	110.90%	242.08%	97.72%	64.89%	67.43%	100.00%	-
ROE	17.82%	19.93%	0.51%	23.48%	14.10%	13.24%	12.56%	-
YoY %	-10.59%	3,807.84%	-97.83%	66.52%	6.50%	5.41%	-	-
Horiz. %	141.88%	158.68%	4.06%	186.94%	112.26%	105.41%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	916.98	1,008.87	10.60	968.00	1,025.47	907.16	551.95	8.82%
YoY %	-9.11%	9,417.64%	-98.90%	-5.60%	13.04%	64.36%	-	-
Horiz. %	166.13%	182.78%	1.92%	175.38%	185.79%	164.36%	100.00%	-
EPS	79.47	88.31	2.03	70.45	48.63	44.63	40.43	11.91%
YoY %	-10.01%	4,250.25%	-97.12%	44.87%	8.96%	10.39%	-	-
Horiz. %	196.56%	218.43%	5.02%	174.25%	120.28%	110.39%	100.00%	-
DPS	58.00	97.00	1.64	41.75	40.08	34.20	32.69	10.01%
YoY %	-40.21%	5,814.63%	-96.07%	4.17%	17.19%	4.62%	-	-
Horiz. %	177.42%	296.73%	5.02%	127.71%	122.61%	104.62%	100.00%	-
NAPS	4.46	4.43	4.00	3.00	3.45	3.37	3.22	5.57%
YoY %	0.68%	10.75%	33.33%	-13.04%	2.37%	4.66%	-	-
Horiz. %	138.51%	137.58%	124.22%	93.17%	107.14%	104.66%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 356,591
RPS	909.49	989.89	1,031.45	941.12	996.18	881.18	529.96	9.40%
YoY %	-8.12%	-4.03%	9.60%	-5.53%	13.05%	66.27%	-	-
Horiz. %	171.61%	186.79%	194.63%	177.58%	187.97%	166.27%	100.00%	-
EPS	78.82	86.64	197.57	68.49	47.24	43.36	38.82	12.51%
YoY %	-9.03%	-56.15%	188.47%	44.98%	8.95%	11.70%	-	-
Horiz. %	203.04%	223.18%	508.94%	176.43%	121.69%	111.70%	100.00%	-
DPS	57.03	94.92	159.88	40.59	38.89	33.19	31.66	10.29%
YoY %	-39.92%	-40.63%	293.89%	4.37%	17.17%	4.83%	-	-
Horiz. %	180.13%	299.81%	504.99%	128.21%	122.84%	104.83%	100.00%	-
NAPS	4.4236	4.3467	389.2776	2.9167	3.3514	3.2735	3.0917	6.14%
YoY %	1.77%	-98.88%	13,246.51%	-12.97%	2.38%	5.88%	-	-
Horiz. %	143.08%	140.59%	12,591.05%	94.34%	108.40%	105.88%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	-
Price	18.02	18.20	15.00	10.60	8.85	7.95	7.55	-
P/RPS	1.97	1.80	141.53	1.10	0.86	0.88	1.37	6.23%
YoY %	9.44%	-98.73%	12,766.36%	27.91%	-2.27%	-35.77%	-	-
Horiz. %	143.80%	131.39%	10,330.66%	80.29%	62.77%	64.23%	100.00%	-
P/EPS	22.67	20.61	738.88	15.05	18.20	17.81	18.67	3.28%
YoY %	10.00%	-97.21%	4,809.50%	-17.31%	2.19%	-4.61%	-	-
Horiz. %	121.42%	110.39%	3,957.58%	80.61%	97.48%	95.39%	100.00%	-
EY	4.41	4.85	0.14	6.65	5.49	5.61	5.36	-3.19%
YoY %	-9.07%	3,364.29%	-97.89%	21.13%	-2.14%	4.66%	-	-
Horiz. %	82.28%	90.49%	2.61%	124.07%	102.43%	104.66%	100.00%	-
DY	3.22	5.33	0.11	3.94	4.53	4.30	4.33	-4.81%
YoY %	-39.59%	4,745.45%	-97.21%	-13.02%	5.35%	-0.69%	-	-
Horiz. %	74.36%	123.09%	2.54%	90.99%	104.62%	99.31%	100.00%	-
P/NAPS	4.04	4.11	3.75	3.53	2.57	2.36	2.34	9.51%
YoY %	-1.70%	9.60%	6.23%	37.35%	8.90%	0.85%	-	-
Horiz. %	172.65%	175.64%	160.26%	150.85%	109.83%	100.85%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	05/02/13	03/02/12	07/02/11	09/02/10	11/02/09	13/02/08	08/02/07	-
Price	17.92	17.60	14.98	10.50	9.00	7.75	7.35	-
P/RPS	1.95	1.74	141.34	1.08	0.88	0.85	1.33	6.57%
YoY %	12.07%	-98.77%	12,987.04%	22.73%	3.53%	-36.09%	-	-
Horiz. %	146.62%	130.83%	10,627.07%	81.20%	66.17%	63.91%	100.00%	-
P/EPS	22.55	19.93	737.89	14.90	18.51	17.36	18.18	3.65%
YoY %	13.15%	-97.30%	4,852.28%	-19.50%	6.62%	-4.51%	-	-
Horiz. %	124.04%	109.63%	4,058.80%	81.96%	101.82%	95.49%	100.00%	-
EY	4.43	5.02	0.14	6.71	5.40	5.76	5.50	-3.53%
YoY %	-11.75%	3,485.71%	-97.91%	24.26%	-6.25%	4.73%	-	-
Horiz. %	80.55%	91.27%	2.55%	122.00%	98.18%	104.73%	100.00%	-
DY	3.24	5.51	0.11	3.98	4.45	4.41	4.45	-5.14%
YoY %	-41.20%	4,909.09%	-97.24%	-10.56%	0.91%	-0.90%	-	-
Horiz. %	72.81%	123.82%	2.47%	89.44%	100.00%	99.10%	100.00%	-
P/NAPS	4.02	3.97	3.75	3.50	2.61	2.30	2.28	9.90%
YoY %	1.26%	5.87%	7.14%	34.10%	13.48%	0.88%	-	-
Horiz. %	176.32%	174.12%	164.47%	153.51%	114.47%	100.88%	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 - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:30:00

EMA 5

10 Mins

SELL

2024-06-26 16:25:00

EMA 5

5 Mins

BUY

2024-06-26 16:20:00

EMA 5

10 Mins

BUY

2024-06-26 16:20:00

EMA 5

5 Mins

SELL

2024-06-26 16:20:00

MACD/RSI

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

709

HLIND

HONG LEONG INDUSTRIES BHD

699

MPI

MALAYSIAN PACIFIC INDUSTRIES

666

YTLPOWR

YTL POWER INTERNATIONAL BHD

658

DNEX

DAGANG NEXCHANGE BERHAD

628

NOTION

NOTION VTEC BHD

606

SNS

SNS NETWORK TECHNOLOGY BERHAD

498

MYEG

MY E.G. SERVICES BHD

475

GENTING

GENTING BHD

438

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

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