[F&N] YoY TTM Result on 31-Mar-2013 [#2]

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
TTM Result
Revenue	4,136,497	3,911,856	3,671,896	3,470,663	3,351,664	3,920,517	3,385,372	3.39%
YoY %	5.74%	6.54%	5.80%	3.55%	-14.51%	15.81%	-	-
Horiz. %	122.19%	115.55%	108.46%	102.52%	99.00%	115.81%	100.00%	-
PBT	445,484	314,371	345,218	250,415	277,268	489,956	333,430	4.94%
YoY %	41.71%	-8.94%	37.86%	-9.68%	-43.41%	46.94%	-	-
Horiz. %	133.61%	94.28%	103.54%	75.10%	83.16%	146.94%	100.00%	-
Tax	-63,605	-51,387	-60,044	-14,096	15,593	278,964	-40,239	7.92%
YoY %	-23.78%	14.42%	-325.96%	-190.40%	-94.41%	793.27%	-	-
Horiz. %	158.07%	127.70%	149.22%	35.03%	-38.75%	-693.27%	100.00%	-
NP	381,879	262,984	285,174	236,319	292,861	768,920	293,191	4.49%
YoY %	45.21%	-7.78%	20.67%	-19.31%	-61.91%	162.26%	-	-
Horiz. %	130.25%	89.70%	97.27%	80.60%	99.89%	262.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	381,881	262,997	285,201	236,368	292,861	771,394	283,169	5.10%
YoY %	45.20%	-7.79%	20.66%	-19.29%	-62.03%	172.41%	-	-
Horiz. %	134.86%	92.88%	100.72%	83.47%	103.42%	272.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.28%	16.35%	17.39%	5.63%	-5.62%	-56.94%	12.07%	-
YoY %	-12.66%	-5.98%	208.88%	200.18%	90.13%	-571.75%	-	-
Horiz. %	118.31%	135.46%	144.08%	46.64%	-46.56%	-471.75%	100.00%	-
Total Cost	3,754,618	3,648,872	3,386,722	3,234,344	3,058,803	3,151,597	3,092,181	3.28%
YoY %	2.90%	7.74%	4.71%	5.74%	-2.94%	1.92%	-	-
Horiz. %	121.42%	118.00%	109.53%	104.60%	98.92%	101.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,907,255	1,764,076	1,643,701	1,565,515	1,474,286	1,513,557	1,337,322	6.08%
YoY %	8.12%	7.32%	4.99%	6.19%	-2.59%	13.18%	-	-
Horiz. %	142.62%	131.91%	122.91%	117.06%	110.24%	113.18%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	228,919	121,534	146,155	209,910	294,697	653,078	162,433	5.87%
YoY %	88.36%	-16.85%	-30.37%	-28.77%	-54.88%	302.06%	-	-
Horiz. %	140.93%	74.82%	89.98%	129.23%	181.43%	402.06%	100.00%	-
Div Payout %	59.95%	46.21%	51.25%	88.81%	100.63%	84.66%	57.36%	-
YoY %	29.73%	-9.83%	-42.29%	-11.75%	18.86%	47.59%	-	-
Horiz. %	104.52%	80.56%	89.35%	154.83%	175.44%	147.59%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	1,907,255	1,764,076	1,643,701	1,565,515	1,474,286	1,513,557	1,337,322	6.08%
YoY %	8.12%	7.32%	4.99%	6.19%	-2.59%	13.18%	-	-
Horiz. %	142.62%	131.91%	122.91%	117.06%	110.24%	113.18%	100.00%	-
NOSH	366,778	365,233	366,080	364,073	360,461	358,663	356,619	0.46%
YoY %	0.42%	-0.23%	0.55%	1.00%	0.50%	0.57%	-	-
Horiz. %	102.85%	102.42%	102.65%	102.09%	101.08%	100.57%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	9.23%	6.72%	7.77%	6.81%	8.74%	19.61%	8.66%	-
YoY %	37.35%	-13.51%	14.10%	-22.08%	-55.43%	126.44%	-	-
Horiz. %	106.58%	77.60%	89.72%	78.64%	100.92%	226.44%	100.00%	-
ROE	20.02%	14.91%	17.35%	15.10%	19.86%	50.97%	21.17%	-
YoY %	34.27%	-14.06%	14.90%	-23.97%	-61.04%	140.77%	-	-
Horiz. %	94.57%	70.43%	81.96%	71.33%	93.81%	240.77%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	1,129.96	1,071.06	1,003.03	953.29	929.83	1,093.09	949.30	2.94%
YoY %	5.50%	6.78%	5.22%	2.52%	-14.94%	15.15%	-	-
Horiz. %	119.03%	112.83%	105.66%	100.42%	97.95%	115.15%	100.00%	-
EPS	104.32	72.01	77.91	64.92	81.25	215.07	79.40	4.65%
YoY %	44.87%	-7.57%	20.01%	-20.10%	-62.22%	170.87%	-	-
Horiz. %	131.39%	90.69%	98.12%	81.76%	102.33%	270.87%	100.00%	-
DPS	62.50	33.22	40.22	58.00	82.00	182.09	45.50	5.42%
YoY %	88.14%	-17.40%	-30.66%	-29.27%	-54.97%	300.20%	-	-
Horiz. %	137.36%	73.01%	88.40%	127.47%	180.22%	400.20%	100.00%	-
NAPS	5.21	4.83	4.49	4.30	4.09	4.22	3.75	5.62%
YoY %	7.87%	7.57%	4.42%	5.13%	-3.08%	12.53%	-	-
Horiz. %	138.93%	128.80%	119.73%	114.67%	109.07%	112.53%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 364,073
RPS	1,127.79	1,066.54	1,001.12	946.26	913.81	1,068.91	923.00	3.39%
YoY %	5.74%	6.53%	5.80%	3.55%	-14.51%	15.81%	-	-
Horiz. %	122.19%	115.55%	108.46%	102.52%	99.00%	115.81%	100.00%	-
EPS	104.12	71.70	77.76	64.44	79.85	210.32	77.20	5.10%
YoY %	45.22%	-7.79%	20.67%	-19.30%	-62.03%	172.44%	-	-
Horiz. %	134.87%	92.88%	100.73%	83.47%	103.43%	272.44%	100.00%	-
DPS	62.41	33.14	39.85	57.23	80.35	178.06	44.29	5.87%
YoY %	88.32%	-16.84%	-30.37%	-28.77%	-54.87%	302.03%	-	-
Horiz. %	140.91%	74.83%	89.98%	129.22%	181.42%	402.03%	100.00%	-
NAPS	5.20	4.8097	4.4815	4.2683	4.0196	4.1266	3.6461	6.08%
YoY %	8.11%	7.32%	4.99%	6.19%	-2.59%	13.18%	-	-
Horiz. %	142.62%	131.91%	122.91%	117.06%	110.24%	113.18%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	20.70	18.16	18.02	18.50	18.88	15.62	10.58	-
P/RPS	1.83	1.70	1.80	1.94	2.03	1.43	1.11	8.68%
YoY %	7.65%	-5.56%	-7.22%	-4.43%	41.96%	28.83%	-	-
Horiz. %	164.86%	153.15%	162.16%	174.77%	182.88%	128.83%	100.00%	-
P/EPS	19.84	25.22	23.13	28.50	23.24	7.26	13.32	6.85%
YoY %	-21.33%	9.04%	-18.84%	22.63%	220.11%	-45.50%	-	-
Horiz. %	148.95%	189.34%	173.65%	213.96%	174.47%	54.50%	100.00%	-
EY	5.04	3.97	4.32	3.51	4.30	13.77	7.51	-6.42%
YoY %	26.95%	-8.10%	23.08%	-18.37%	-68.77%	83.36%	-	-
Horiz. %	67.11%	52.86%	57.52%	46.74%	57.26%	183.36%	100.00%	-
DY	3.02	1.83	2.23	3.14	4.34	11.66	4.30	-5.71%
YoY %	65.03%	-17.94%	-28.98%	-27.65%	-62.78%	171.16%	-	-
Horiz. %	70.23%	42.56%	51.86%	73.02%	100.93%	271.16%	100.00%	-
P/NAPS	3.97	3.76	4.01	4.30	4.62	3.70	2.82	5.86%
YoY %	5.59%	-6.23%	-6.74%	-6.93%	24.86%	31.21%	-	-
Horiz. %	140.78%	133.33%	142.20%	152.48%	163.83%	131.21%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	04/05/16	05/05/15	07/05/14	07/05/13	07/05/12	05/05/11	06/05/10	-
Price	22.18	18.54	18.08	18.08	19.00	18.40	10.72	-
P/RPS	1.96	1.73	1.80	1.90	2.04	1.68	1.13	9.60%
YoY %	13.29%	-3.89%	-5.26%	-6.86%	21.43%	48.67%	-	-
Horiz. %	173.45%	153.10%	159.29%	168.14%	180.53%	148.67%	100.00%	-
P/EPS	21.26	25.75	23.21	27.85	23.39	8.56	13.50	7.85%
YoY %	-17.44%	10.94%	-16.66%	19.07%	173.25%	-36.59%	-	-
Horiz. %	157.48%	190.74%	171.93%	206.30%	173.26%	63.41%	100.00%	-
EY	4.70	3.88	4.31	3.59	4.28	11.69	7.41	-7.30%
YoY %	21.13%	-9.98%	20.06%	-16.12%	-63.39%	57.76%	-	-
Horiz. %	63.43%	52.36%	58.16%	48.45%	57.76%	157.76%	100.00%	-
DY	2.82	1.79	2.22	3.21	4.32	9.90	4.24	-6.56%
YoY %	57.54%	-19.37%	-30.84%	-25.69%	-56.36%	133.49%	-	-
Horiz. %	66.51%	42.22%	52.36%	75.71%	101.89%	233.49%	100.00%	-
P/NAPS	4.26	3.84	4.03	4.20	4.65	4.36	2.86	6.85%
YoY %	10.94%	-4.71%	-4.05%	-9.68%	6.65%	52.45%	-	-
Horiz. %	148.95%	134.27%	140.91%	146.85%	162.59%	152.45%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 15:25:00

EMA 5

5 Mins

BUY

2024-05-20 11:55:00

ADX

5 Mins

SELL

2024-05-20 11:50:00

ADX

5 Mins

BUY

2024-05-20 11:50:00

ADX

10 Mins

BUY

2024-05-20 11:10:00

EMA 5

10 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

MPI

MALAYSIAN PACIFIC INDUSTRIES

352

HLIND

HONG LEONG INDUSTRIES BHD

329

PTRANS

PERAK TRANSIT BERHAD

325

MBSB

MALAYSIA BUILDING SOCIETY BHD

291

TOPGLOV

TOP GLOVE CORPORATION BHD

267

YTLPOWR

YTL POWER INTERNATIONAL BHD

239

DNEX

DAGANG NEXCHANGE BERHAD

211

PBBANK

PUBLIC BANK BHD

190

GENTING

GENTING BHD

184

Daily Stocks

INGENIEU

0.08

-0.015

701,312,600

HSI-HUZ

0.165

-0.015

232,714,500

HSI-CV8

0.16

-0.005

206,660,800

INGENIEU-WB

0.015

-0.005

129,825,600

HSI-CXG

0.255

0.00

116,756,000

TOPGLOV

1.18

-0.02

86,171,100

VELESTO

0.29

+0.005

78,753,800

MBSB

0.93

+0.04

72,318,800

DATAPRP

0.17

+0.015

72,287,000

AHB

0.175

+0.015

71,852,500

More active Stocks

MPI

39.40

+2.80

1,065,400

HLIND

11.56

+0.48

128,200

ARKA

2.40

+0.38

315,400

NESTLE

129.80

+0.30

28,100

PETDAG

21.16

+0.26

141,300

NHFATT

4.46

+0.23

160,100

GAMUDA

5.80

+0.22

13,079,700

PPB

15.34

+0.22

886,600

AYER

7.46

+0.21

10,000

PANAMY

19.68

+0.20

119,700

More gainer Stocks

ALLIANZ

23.00

-0.38

43,300

HEIM

25.32

-0.28

80,900

AJI

15.74

-0.20

74,100

DLADY

32.80

-0.20

9,600

GESHEN

3.96

-0.16

226,500

KESM

6.30

-0.16

151,400

F&N

33.20

-0.16

138,000

HLBANK

19.38

-0.14

850,600

UTDPLT

25.70

-0.14

410,100

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