[F&N] YoY Annualized Quarter Result on 31-Mar-2010 [#2]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Annualized Quarter Result
Revenue	3,438,970	2,947,454	4,074,988	3,509,406	3,757,850	3,615,280	2,500,718	5.44%
YoY %	16.68%	-27.67%	16.12%	-6.61%	3.94%	44.57%	-	-
Horiz. %	137.52%	117.86%	162.95%	140.34%	150.27%	144.57%	100.00%	-
PBT	262,886	222,472	595,248	393,302	300,974	264,322	213,784	3.50%
YoY %	18.17%	-62.63%	51.35%	30.68%	13.87%	23.64%	-	-
Horiz. %	122.97%	104.06%	278.43%	183.97%	140.78%	123.64%	100.00%	-
Tax	-40,622	75,134	-117,104	-64,900	-73,110	-63,214	-51,270	-3.80%
YoY %	-154.07%	164.16%	-80.44%	11.23%	-15.65%	-23.30%	-	-
Horiz. %	79.23%	-146.55%	228.41%	126.58%	142.60%	123.30%	100.00%	-
NP	222,264	297,606	478,144	328,402	227,864	201,108	162,514	5.35%
YoY %	-25.32%	-37.76%	45.60%	44.12%	13.30%	23.75%	-	-
Horiz. %	136.77%	183.13%	294.22%	202.08%	140.21%	123.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	222,282	297,606	478,144	325,938	208,464	184,896	148,564	6.93%
YoY %	-25.31%	-37.76%	46.70%	56.35%	12.75%	24.46%	-	-
Horiz. %	149.62%	200.32%	321.84%	219.39%	140.32%	124.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.45%	-33.77%	19.67%	16.50%	24.29%	23.92%	23.98%	-
YoY %	145.75%	-271.68%	19.21%	-32.07%	1.55%	-0.25%	-	-
Horiz. %	64.43%	-140.83%	82.03%	68.81%	101.29%	99.75%	100.00%	-
Total Cost	3,216,706	2,649,848	3,596,844	3,181,004	3,529,986	3,414,172	2,338,204	5.45%
YoY %	21.39%	-26.33%	13.07%	-9.89%	3.39%	46.02%	-	-
Horiz. %	137.57%	113.33%	153.83%	136.04%	150.97%	146.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,559,797	1,473,618	1,510,305	1,337,272	1,213,075	1,152,922	1,121,372	5.64%
YoY %	5.85%	-2.43%	12.94%	10.24%	5.22%	2.81%	-	-
Horiz. %	139.10%	131.41%	134.68%	119.25%	108.18%	102.81%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	145,097	144,119	250,524	117,680	90,713	125,500	85,710	9.16%
YoY %	0.68%	-42.47%	112.89%	29.73%	-27.72%	46.42%	-	-
Horiz. %	169.29%	168.15%	292.29%	137.30%	105.84%	146.42%	100.00%	-
Div Payout %	65.28%	48.43%	52.40%	36.11%	43.52%	67.88%	57.69%	-
YoY %	34.79%	-7.58%	45.11%	-17.03%	-35.89%	17.66%	-	-
Horiz. %	113.16%	83.95%	90.83%	62.59%	75.44%	117.66%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	1,559,797	1,473,618	1,510,305	1,337,272	1,213,075	1,152,922	1,121,372	5.64%
YoY %	5.85%	-2.43%	12.94%	10.24%	5.22%	2.81%	-	-
Horiz. %	139.10%	131.41%	134.68%	119.25%	108.18%	102.81%	100.00%	-
NOSH	362,743	360,297	357,892	356,606	355,740	356,942	357,125	0.26%
YoY %	0.68%	0.67%	0.36%	0.24%	-0.34%	-0.05%	-	-
Horiz. %	101.57%	100.89%	100.21%	99.85%	99.61%	99.95%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	6.46%	10.10%	11.73%	9.36%	6.06%	5.56%	6.50%	-
YoY %	-36.04%	-13.90%	25.32%	54.46%	8.99%	-14.46%	-	-
Horiz. %	99.38%	155.38%	180.46%	144.00%	93.23%	85.54%	100.00%	-
ROE	14.25%	20.20%	31.66%	24.37%	17.18%	16.04%	13.25%	-
YoY %	-29.46%	-36.20%	29.91%	41.85%	7.11%	21.06%	-	-
Horiz. %	107.55%	152.45%	238.94%	183.92%	129.66%	121.06%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	948.04	818.06	1,138.61	984.11	1,056.35	1,012.85	700.24	5.17%
YoY %	15.89%	-28.15%	15.70%	-6.84%	4.29%	44.64%	-	-
Horiz. %	135.39%	116.83%	162.60%	140.54%	150.86%	144.64%	100.00%	-
EPS	61.20	82.60	133.60	91.40	58.60	51.80	41.60	6.63%
YoY %	-25.91%	-38.17%	46.17%	55.97%	13.13%	24.52%	-	-
Horiz. %	147.12%	198.56%	321.15%	219.71%	140.87%	124.52%	100.00%	-
DPS	40.00	40.00	70.00	33.00	25.50	35.16	24.00	8.87%
YoY %	0.00%	-42.86%	112.12%	29.41%	-27.47%	46.50%	-	-
Horiz. %	166.67%	166.67%	291.67%	137.50%	106.25%	146.50%	100.00%	-
NAPS	4.30	4.09	4.22	3.75	3.41	3.23	3.14	5.37%
YoY %	5.13%	-3.08%	12.53%	9.97%	5.57%	2.87%	-	-
Horiz. %	136.94%	130.25%	134.39%	119.43%	108.60%	102.87%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 356,619
RPS	937.61	803.61	1,111.02	956.82	1,024.56	985.68	681.81	5.44%
YoY %	16.67%	-27.67%	16.12%	-6.61%	3.94%	44.57%	-	-
Horiz. %	137.52%	117.86%	162.95%	140.34%	150.27%	144.57%	100.00%	-
EPS	60.60	81.14	130.36	88.87	56.84	50.41	40.51	6.93%
YoY %	-25.31%	-37.76%	46.69%	56.35%	12.76%	24.44%	-	-
Horiz. %	149.59%	200.30%	321.80%	219.38%	140.31%	124.44%	100.00%	-
DPS	39.56	39.29	68.30	32.08	24.73	34.22	23.37	9.16%
YoY %	0.69%	-42.47%	112.91%	29.72%	-27.73%	46.43%	-	-
Horiz. %	169.28%	168.12%	292.26%	137.27%	105.82%	146.43%	100.00%	-
NAPS	4.2527	4.0177	4.1178	3.646	3.3074	3.1434	3.0574	5.64%
YoY %	5.85%	-2.43%	12.94%	10.24%	5.22%	2.81%	-	-
Horiz. %	139.10%	131.41%	134.68%	119.25%	108.18%	102.81%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	18.50	18.88	15.62	10.58	8.25	7.85	7.35	-
P/RPS	1.95	2.31	1.37	1.08	0.78	0.78	1.05	10.85%
YoY %	-15.58%	68.61%	26.85%	38.46%	0.00%	-25.71%	-	-
Horiz. %	185.71%	220.00%	130.48%	102.86%	74.29%	74.29%	100.00%	-
P/EPS	30.19	22.86	11.69	11.58	14.08	15.15	17.67	9.32%
YoY %	32.06%	95.55%	0.95%	-17.76%	-7.06%	-14.26%	-	-
Horiz. %	170.85%	129.37%	66.16%	65.53%	79.68%	85.74%	100.00%	-
EY	3.31	4.38	8.55	8.64	7.10	6.60	5.66	-8.54%
YoY %	-24.43%	-48.77%	-1.04%	21.69%	7.58%	16.61%	-	-
Horiz. %	58.48%	77.39%	151.06%	152.65%	125.44%	116.61%	100.00%	-
DY	2.16	2.12	4.48	3.12	3.09	4.48	3.27	-6.67%
YoY %	1.89%	-52.68%	43.59%	0.97%	-31.03%	37.00%	-	-
Horiz. %	66.06%	64.83%	137.00%	95.41%	94.50%	137.00%	100.00%	-
P/NAPS	4.30	4.62	3.70	2.82	2.42	2.43	2.34	10.66%
YoY %	-6.93%	24.86%	31.21%	16.53%	-0.41%	3.85%	-	-
Horiz. %	183.76%	197.44%	158.12%	120.51%	103.42%	103.85%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	07/05/13	07/05/12	05/05/11	06/05/10	04/05/09	07/05/08	03/05/07	-
Price	18.08	19.00	18.40	10.72	8.75	8.45	7.35	-
P/RPS	1.91	2.32	1.62	1.09	0.83	0.83	1.05	10.47%
YoY %	-17.67%	43.21%	48.62%	31.33%	0.00%	-20.95%	-	-
Horiz. %	181.90%	220.95%	154.29%	103.81%	79.05%	79.05%	100.00%	-
P/EPS	29.50	23.00	13.77	11.73	14.93	16.31	17.67	8.90%
YoY %	28.26%	67.03%	17.39%	-21.43%	-8.46%	-7.70%	-	-
Horiz. %	166.95%	130.16%	77.93%	66.38%	84.49%	92.30%	100.00%	-
EY	3.39	4.35	7.26	8.53	6.70	6.13	5.66	-8.18%
YoY %	-22.07%	-40.08%	-14.89%	27.31%	9.30%	8.30%	-	-
Horiz. %	59.89%	76.86%	128.27%	150.71%	118.37%	108.30%	100.00%	-
DY	2.21	2.11	3.80	3.08	2.91	4.16	3.27	-6.31%
YoY %	4.74%	-44.47%	23.38%	5.84%	-30.05%	27.22%	-	-
Horiz. %	67.58%	64.53%	116.21%	94.19%	88.99%	127.22%	100.00%	-
P/NAPS	4.20	4.65	4.36	2.86	2.57	2.62	2.34	10.23%
YoY %	-9.68%	6.65%	52.45%	11.28%	-1.91%	11.97%	-	-
Horiz. %	179.49%	198.72%	186.32%	122.22%	109.83%	111.97%	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