[F&N] QoQ Cumulative Quarter Result on 31-Mar-2010 [#2]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Cumulative Result
Revenue	1,028,026	3,637,726	2,647,475	1,754,703	882,608	3,271,163	2,474,674	-44.23%
YoY %	-71.74%	37.40%	50.88%	98.81%	-73.02%	32.19%	-	-
Horiz. %	41.54%	147.00%	106.98%	70.91%	35.67%	132.19%	100.00%	-
PBT	136,044	388,982	286,877	196,651	96,648	279,847	218,411	-27.00%
YoY %	-65.03%	35.59%	45.88%	103.47%	-65.46%	28.13%	-	-
Horiz. %	62.29%	178.10%	131.35%	90.04%	44.25%	128.13%	100.00%	-
Tax	-28,960	305,066	-55,145	-32,450	-17,975	-36,925	-41,405	-21.15%
YoY %	-109.49%	653.21%	-69.94%	-80.53%	51.32%	10.82%	-	-
Horiz. %	69.94%	-736.79%	133.18%	78.37%	43.41%	89.18%	100.00%	-
NP	107,084	694,048	231,732	164,201	78,673	242,922	177,006	-28.40%
YoY %	-84.57%	199.50%	41.13%	108.71%	-67.61%	37.24%	-	-
Horiz. %	60.50%	392.10%	130.92%	92.77%	44.45%	137.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	107,084	695,291	232,975	162,969	77,737	224,432	163,349	-24.47%
YoY %	-84.60%	198.44%	42.96%	109.64%	-65.36%	37.39%	-	-
Horiz. %	65.56%	425.65%	142.62%	99.77%	47.59%	137.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.29%	-78.43%	19.22%	16.50%	18.60%	13.19%	18.96%	-
YoY %	127.15%	-508.06%	16.48%	-11.29%	41.02%	-30.43%	-	-
Horiz. %	112.29%	-413.66%	101.37%	87.03%	98.10%	69.57%	100.00%	-
Total Cost	920,942	2,943,678	2,415,743	1,590,502	803,935	3,028,241	2,297,668	-45.54%
YoY %	-68.71%	21.85%	51.89%	97.84%	-73.45%	31.80%	-	-
Horiz. %	40.08%	128.12%	105.14%	69.22%	34.99%	131.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	152,059,282	1,792,574	1,339,428	1,337,272	1,069,775	1,293,155	1,230,467	2359.33%
YoY %	8,382.73%	33.83%	0.16%	25.00%	-17.27%	5.09%	-	-
Horiz. %	12,357.85%	145.68%	108.86%	108.68%	86.94%	105.09%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	-	586,239	58,778	58,840	-	148,730	45,473	-
YoY %	-	897.38%	-0.11%	0.00%	-	227.07%	-	-
Horiz. %	-	1,289.20%	129.26%	129.40%	-	327.07%	100.00%	-
Div Payout %	-	84.32%	25.23%	36.11%	-	66.27%	27.84%	-
YoY %	-	234.21%	-30.13%	0.00%	-	138.04%	-	-
Horiz. %	-	302.87%	90.62%	129.71%	-	238.04%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	152,059,282	1,792,574	1,339,428	1,337,272	1,069,775	1,293,155	1,230,467	2359.33%
YoY %	8,382.73%	33.83%	0.16%	25.00%	-17.27%	5.09%	-	-
Horiz. %	12,357.85%	145.68%	108.86%	108.68%	86.94%	105.09%	100.00%	-
NOSH	35,694,665	356,376	356,230	356,606	356,591	356,241	356,657	2037.59%
YoY %	9,916.01%	0.04%	-0.11%	0.00%	0.10%	-0.12%	-	-
Horiz. %	10,008.12%	99.92%	99.88%	99.99%	99.98%	99.88%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	10.42%	19.08%	8.75%	9.36%	8.91%	7.43%	7.15%	-
YoY %	-45.39%	118.06%	-6.52%	5.05%	19.92%	3.92%	-	-
Horiz. %	145.73%	266.85%	122.38%	130.91%	124.62%	103.92%	100.00%	-
ROE	0.07%	38.79%	17.39%	12.19%	7.27%	17.36%	13.28%	-
YoY %	-99.82%	123.06%	42.66%	67.68%	-58.12%	30.72%	-	-
Horiz. %	0.53%	292.09%	130.95%	91.79%	54.74%	130.72%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	2.88	1,020.75	743.19	492.06	247.51	918.24	693.85	-97.39%
YoY %	-99.72%	37.35%	51.04%	98.80%	-73.05%	32.34%	-	-
Horiz. %	0.42%	147.11%	107.11%	70.92%	35.67%	132.34%	100.00%	-
EPS	0.30	195.10	65.40	45.70	0.22	63.00	45.80	-96.46%
YoY %	-99.85%	198.32%	43.11%	20,672.73%	-99.65%	37.55%	-	-
Horiz. %	0.66%	425.98%	142.79%	99.78%	0.48%	137.55%	100.00%	-
DPS	0.00	164.50	16.50	16.50	0.00	41.75	12.75	-
YoY %	0.00%	896.97%	0.00%	0.00%	0.00%	227.45%	-	-
Horiz. %	0.00%	1,290.20%	129.41%	129.41%	0.00%	327.45%	100.00%	-
NAPS	4.26	5.03	3.76	3.75	3.00	3.63	3.45	15.05%
YoY %	-15.31%	33.78%	0.27%	25.00%	-17.36%	5.22%	-	-
Horiz. %	123.48%	145.80%	108.99%	108.70%	86.96%	105.22%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 356,619
RPS	280.62	992.99	722.68	478.98	240.93	892.93	675.51	-44.23%
YoY %	-71.74%	37.40%	50.88%	98.80%	-73.02%	32.19%	-	-
Horiz. %	41.54%	147.00%	106.98%	70.91%	35.67%	132.19%	100.00%	-
EPS	29.23	189.79	63.60	44.49	21.22	61.26	44.59	-24.48%
YoY %	-84.60%	198.41%	42.95%	109.66%	-65.36%	37.39%	-	-
Horiz. %	65.55%	425.63%	142.63%	99.78%	47.59%	137.39%	100.00%	-
DPS	0.00	160.03	16.04	16.06	0.00	40.60	12.41	-
YoY %	0.00%	897.69%	-0.12%	0.00%	0.00%	227.16%	-	-
Horiz. %	0.00%	1,289.52%	129.25%	129.41%	0.00%	327.16%	100.00%	-
NAPS	415.0764	4.8932	3.6562	3.6504	2.9202	3.5299	3.3588	2359.34%
YoY %	8,382.72%	33.83%	0.16%	25.01%	-17.27%	5.09%	-	-
Horiz. %	12,357.88%	145.68%	108.85%	108.68%	86.94%	105.09%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	15.00	14.46	12.56	10.58	10.60	10.32	9.55	-
P/RPS	520.82	1.42	1.69	2.15	4.28	1.12	1.38	5066.28%
YoY %	36,577.46%	-15.98%	-21.40%	-49.77%	282.14%	-18.84%	-	-
Horiz. %	37,740.58%	102.90%	122.46%	155.80%	310.14%	81.16%	100.00%	-
P/EPS	5,000.00	7.41	19.20	23.15	48.62	16.38	20.85	3721.56%
YoY %	67,376.38%	-61.41%	-17.06%	-52.39%	196.83%	-21.44%	-	-
Horiz. %	23,980.82%	35.54%	92.09%	111.03%	233.19%	78.56%	100.00%	-
EY	0.02	13.49	5.21	4.32	2.06	6.10	4.80	-97.38%
YoY %	-99.85%	158.93%	20.60%	109.71%	-66.23%	27.08%	-	-
Horiz. %	0.42%	281.04%	108.54%	90.00%	42.92%	127.08%	100.00%	-
DY	0.00	11.38	1.31	1.56	0.00	4.05	1.34	-
YoY %	0.00%	768.70%	-16.03%	0.00%	0.00%	202.24%	-	-
Horiz. %	0.00%	849.25%	97.76%	116.42%	0.00%	302.24%	100.00%	-
P/NAPS	3.52	2.87	3.34	2.82	3.53	2.84	2.77	17.26%
YoY %	22.65%	-14.07%	18.44%	-20.11%	24.30%	2.53%	-	-
Horiz. %	127.08%	103.61%	120.58%	101.81%	127.44%	102.53%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	07/02/11	08/11/10	05/08/10	06/05/10	09/02/10	09/11/09	06/08/09	-
Price	14.98	14.62	14.28	10.72	10.50	10.56	9.80	-
P/RPS	520.13	1.43	1.92	2.18	4.24	1.15	1.41	4988.45%
YoY %	36,272.73%	-25.52%	-11.93%	-48.58%	268.70%	-18.44%	-	-
Horiz. %	36,888.65%	101.42%	136.17%	154.61%	300.71%	81.56%	100.00%	-
P/EPS	4,993.33	7.49	21.83	23.46	48.17	16.76	21.40	3652.64%
YoY %	66,566.62%	-65.69%	-6.95%	-51.30%	187.41%	-21.68%	-	-
Horiz. %	23,333.32%	35.00%	102.01%	109.63%	225.09%	78.32%	100.00%	-
EY	0.02	13.34	4.58	4.26	2.08	5.97	4.67	-97.33%
YoY %	-99.85%	191.27%	7.51%	104.81%	-65.16%	27.84%	-	-
Horiz. %	0.43%	285.65%	98.07%	91.22%	44.54%	127.84%	100.00%	-
DY	0.00	11.25	1.16	1.54	0.00	3.95	1.30	-
YoY %	0.00%	869.83%	-24.68%	0.00%	0.00%	203.85%	-	-
Horiz. %	0.00%	865.38%	89.23%	118.46%	0.00%	303.85%	100.00%	-
P/NAPS	3.52	2.91	3.80	2.86	3.50	2.91	2.84	15.33%
YoY %	20.96%	-23.42%	32.87%	-18.29%	20.27%	2.46%	-	-
Horiz. %	123.94%	102.46%	133.80%	100.70%	123.24%	102.46%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos