[F&N] YoY Cumulative Quarter Result on 30-Sep-2007 [#4]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Cumulative Result
Revenue	3,637,726	3,271,163	3,674,216	2,865,068	1,943,630	1,935,106	1,728,054	13.20%
YoY %	11.21%	-10.97%	28.24%	47.41%	0.44%	11.98%	-	-
Horiz. %	210.51%	189.30%	212.62%	165.80%	112.48%	111.98%	100.00%	-
PBT	388,982	279,847	239,672	220,905	194,186	183,751	157,066	16.30%
YoY %	39.00%	16.76%	8.50%	13.76%	5.68%	16.99%	-	-
Horiz. %	247.66%	178.17%	152.59%	140.64%	123.63%	116.99%	100.00%	-
Tax	305,066	-36,925	-59,941	-55,328	-40,604	-44,461	-40,644	-
YoY %	926.18%	38.40%	-8.34%	-36.26%	8.68%	-9.39%	-	-
Horiz. %	-750.58%	90.85%	147.48%	136.13%	99.90%	109.39%	100.00%	-
NP	694,048	242,922	179,731	165,577	153,582	139,290	116,422	34.63%
YoY %	185.71%	35.16%	8.55%	7.81%	10.26%	19.64%	-	-
Horiz. %	596.15%	208.66%	154.38%	142.22%	131.92%	119.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	695,291	224,432	166,845	152,871	142,827	131,950	116,422	34.67%
YoY %	209.80%	34.52%	9.14%	7.03%	8.24%	13.34%	-	-
Horiz. %	597.22%	192.77%	143.31%	131.31%	122.68%	113.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-78.43%	13.19%	25.01%	25.05%	20.91%	24.20%	25.88%	-
YoY %	-694.62%	-47.26%	-0.16%	19.80%	-13.60%	-6.49%	-	-
Horiz. %	-303.05%	50.97%	96.64%	96.79%	80.80%	93.51%	100.00%	-
Total Cost	2,943,678	3,028,241	3,494,485	2,699,491	1,790,048	1,795,816	1,611,632	10.55%
YoY %	-2.79%	-13.34%	29.45%	50.81%	-0.32%	11.43%	-	-
Horiz. %	182.65%	187.90%	216.83%	167.50%	111.07%	111.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,792,574	1,293,155	1,183,601	1,158,113	1,114,834	1,084,129	1,050,290	9.31%
YoY %	38.62%	9.26%	2.20%	3.88%	2.83%	3.22%	-	-
Horiz. %	170.67%	123.12%	112.69%	110.27%	106.15%	103.22%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	586,239	148,730	142,887	121,869	116,434	107,842	28,482	65.50%
YoY %	294.16%	4.09%	17.25%	4.67%	7.97%	278.63%	-	-
Horiz. %	2,058.28%	522.19%	501.67%	427.88%	408.80%	378.63%	100.00%	-
Div Payout %	84.32%	66.27%	85.64%	79.72%	81.52%	81.73%	24.46%	-
YoY %	27.24%	-22.62%	7.43%	-2.21%	-0.26%	234.14%	-	-
Horiz. %	344.73%	270.93%	350.12%	325.92%	333.28%	334.14%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	1,792,574	1,293,155	1,183,601	1,158,113	1,114,834	1,084,129	1,050,290	9.31%
YoY %	38.62%	9.26%	2.20%	3.88%	2.83%	3.22%	-	-
Horiz. %	170.67%	123.12%	112.69%	110.27%	106.15%	103.22%	100.00%	-
NOSH	356,376	356,241	356,506	356,342	356,177	356,621	356,030	0.01%
YoY %	0.04%	-0.07%	0.05%	0.05%	-0.12%	0.17%	-	-
Horiz. %	100.10%	100.06%	100.13%	100.09%	100.04%	100.17%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	19.08%	7.43%	4.89%	5.78%	7.90%	7.20%	6.74%	-
YoY %	156.80%	51.94%	-15.40%	-26.84%	9.72%	6.82%	-	-
Horiz. %	283.09%	110.24%	72.55%	85.76%	117.21%	106.82%	100.00%	-
ROE	38.79%	17.36%	14.10%	13.20%	12.81%	12.17%	11.08%	-
YoY %	123.44%	23.12%	6.82%	3.04%	5.26%	9.84%	-	-
Horiz. %	350.09%	156.68%	127.26%	119.13%	115.61%	109.84%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	1,020.75	918.24	1,030.62	804.02	545.69	542.62	485.37	13.18%
YoY %	11.16%	-10.90%	28.18%	47.34%	0.57%	11.80%	-	-
Horiz. %	210.30%	189.18%	212.34%	165.65%	112.43%	111.80%	100.00%	-
EPS	195.10	63.00	46.80	42.90	40.10	37.00	32.70	34.65%
YoY %	209.68%	34.62%	9.09%	6.98%	8.38%	13.15%	-	-
Horiz. %	596.64%	192.66%	143.12%	131.19%	122.63%	113.15%	100.00%	-
DPS	164.50	41.75	40.08	34.20	32.69	30.24	8.00	65.48%
YoY %	294.01%	4.17%	17.19%	4.62%	8.10%	278.00%	-	-
Horiz. %	2,056.25%	521.88%	501.00%	427.50%	408.62%	378.00%	100.00%	-
NAPS	5.03	3.63	3.32	3.25	3.13	3.04	2.95	9.29%
YoY %	38.57%	9.34%	2.15%	3.83%	2.96%	3.05%	-	-
Horiz. %	170.51%	123.05%	112.54%	110.17%	106.10%	103.05%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 356,296
RPS	991.80	891.86	1,001.75	781.14	529.92	527.60	471.14	13.20%
YoY %	11.21%	-10.97%	28.24%	47.41%	0.44%	11.98%	-	-
Horiz. %	210.51%	189.30%	212.62%	165.80%	112.48%	111.98%	100.00%	-
EPS	189.57	61.19	45.49	41.68	38.94	35.98	31.74	34.67%
YoY %	209.81%	34.51%	9.14%	7.04%	8.23%	13.36%	-	-
Horiz. %	597.26%	192.79%	143.32%	131.32%	122.68%	113.36%	100.00%	-
DPS	159.83	40.55	38.96	33.23	31.75	29.40	7.77	65.49%
YoY %	294.16%	4.08%	17.24%	4.66%	7.99%	278.38%	-	-
Horiz. %	2,057.01%	521.88%	501.42%	427.67%	408.62%	378.38%	100.00%	-
NAPS	4.8874	3.5257	3.227	3.1575	3.0395	2.9558	2.8636	9.31%
YoY %	38.62%	9.26%	2.20%	3.88%	2.83%	3.22%	-	-
Horiz. %	170.67%	123.12%	112.69%	110.26%	106.14%	103.22%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	14.46	10.32	9.05	8.05	6.20	5.55	4.16	-
P/RPS	1.42	1.12	0.88	1.00	1.14	1.02	0.86	8.71%
YoY %	26.79%	27.27%	-12.00%	-12.28%	11.76%	18.60%	-	-
Horiz. %	165.12%	130.23%	102.33%	116.28%	132.56%	118.60%	100.00%	-
P/EPS	7.41	16.38	19.34	18.76	15.46	15.00	12.72	-8.60%
YoY %	-54.76%	-15.31%	3.09%	21.35%	3.07%	17.92%	-	-
Horiz. %	58.25%	128.77%	152.04%	147.48%	121.54%	117.92%	100.00%	-
EY	13.49	6.10	5.17	5.33	6.47	6.67	7.86	9.41%
YoY %	121.15%	17.99%	-3.00%	-17.62%	-3.00%	-15.14%	-	-
Horiz. %	171.63%	77.61%	65.78%	67.81%	82.32%	84.86%	100.00%	-
DY	11.38	4.05	4.43	4.25	5.27	5.45	1.92	34.50%
YoY %	180.99%	-8.58%	4.24%	-19.35%	-3.30%	183.85%	-	-
Horiz. %	592.71%	210.94%	230.73%	221.35%	274.48%	283.85%	100.00%	-
P/NAPS	2.87	2.84	2.73	2.48	1.98	1.83	1.41	12.56%
YoY %	1.06%	4.03%	10.08%	25.25%	8.20%	29.79%	-	-
Horiz. %	203.55%	201.42%	193.62%	175.89%	140.43%	129.79%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	08/11/10	09/11/09	06/11/08	06/11/07	07/11/06	08/11/05	08/11/04	-
Price	14.62	10.56	8.35	7.75	6.50	5.65	4.48	-
P/RPS	1.43	1.15	0.81	0.96	1.19	1.04	0.92	7.62%
YoY %	24.35%	41.98%	-15.62%	-19.33%	14.42%	13.04%	-	-
Horiz. %	155.43%	125.00%	88.04%	104.35%	129.35%	113.04%	100.00%	-
P/EPS	7.49	16.76	17.84	18.07	16.21	15.27	13.70	-9.56%
YoY %	-55.31%	-6.05%	-1.27%	11.47%	6.16%	11.46%	-	-
Horiz. %	54.67%	122.34%	130.22%	131.90%	118.32%	111.46%	100.00%	-
EY	13.34	5.97	5.60	5.54	6.17	6.55	7.30	10.56%
YoY %	123.45%	6.61%	1.08%	-10.21%	-5.80%	-10.27%	-	-
Horiz. %	182.74%	81.78%	76.71%	75.89%	84.52%	89.73%	100.00%	-
DY	11.25	3.95	4.80	4.41	5.03	5.35	1.79	35.82%
YoY %	184.81%	-17.71%	8.84%	-12.33%	-5.98%	198.88%	-	-
Horiz. %	628.49%	220.67%	268.16%	246.37%	281.01%	298.88%	100.00%	-
P/NAPS	2.91	2.91	2.52	2.38	2.08	1.86	1.52	11.42%
YoY %	0.00%	15.48%	5.88%	14.42%	11.83%	22.37%	-	-
Horiz. %	191.45%	191.45%	165.79%	156.58%	136.84%	122.37%	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