[F&N] YoY Cumulative 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
Cumulative Result
Revenue	1,719,485	1,473,727	2,037,494	1,754,703	1,878,925	1,807,640	1,250,359	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	131,443	111,236	297,624	196,651	150,487	132,161	106,892	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	-20,311	37,567	-58,552	-32,450	-36,555	-31,607	-25,635	-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	111,132	148,803	239,072	164,201	113,932	100,554	81,257	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	111,141	148,803	239,072	162,969	104,232	92,448	74,282	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	1,608,353	1,324,924	1,798,422	1,590,502	1,764,993	1,707,086	1,169,102	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	72,548	72,059	125,262	58,840	45,356	62,750	42,855	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	7.13%	10.10%	15.83%	12.19%	8.59%	8.02%	6.62%	-
YoY %	-29.41%	-36.20%	29.86%	41.91%	7.11%	21.15%	-	-
Horiz. %	107.70%	152.57%	239.12%	184.14%	129.76%	121.15%	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	474.02	409.03	569.30	492.06	528.17	506.42	350.12	5.17%
YoY %	15.89%	-28.15%	15.70%	-6.84%	4.29%	44.64%	-	-
Horiz. %	135.39%	116.83%	162.60%	140.54%	150.85%	144.64%	100.00%	-
EPS	30.60	41.30	66.80	45.70	29.30	25.90	20.80	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	20.00	20.00	35.00	16.50	12.75	17.58	12.00	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	468.81	401.80	555.51	478.41	512.28	492.84	340.90	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%	-
EPS	30.30	40.57	65.18	44.43	28.42	25.21	20.25	6.94%
YoY %	-25.31%	-37.76%	46.70%	56.33%	12.73%	24.49%	-	-
Horiz. %	149.63%	200.35%	321.88%	219.41%	140.35%	124.49%	100.00%	-
DPS	19.78	19.65	34.15	16.04	12.37	17.11	11.68	9.16%
YoY %	0.66%	-42.46%	112.91%	29.67%	-27.70%	46.49%	-	-
Horiz. %	169.35%	168.24%	292.38%	137.33%	105.91%	146.49%	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	3.90	4.62	2.74	2.15	1.56	1.55	2.10	10.85%
YoY %	-15.58%	68.61%	27.44%	37.82%	0.65%	-26.19%	-	-
Horiz. %	185.71%	220.00%	130.48%	102.38%	74.29%	73.81%	100.00%	-
P/EPS	60.38	45.71	23.38	23.15	28.16	30.31	35.34	9.32%
YoY %	32.09%	95.51%	0.99%	-17.79%	-7.09%	-14.23%	-	-
Horiz. %	170.85%	129.34%	66.16%	65.51%	79.68%	85.77%	100.00%	-
EY	1.66	2.19	4.28	4.32	3.55	3.30	2.83	-8.49%
YoY %	-24.20%	-48.83%	-0.93%	21.69%	7.58%	16.61%	-	-
Horiz. %	58.66%	77.39%	151.24%	152.65%	125.44%	116.61%	100.00%	-
DY	1.08	1.06	2.24	1.56	1.55	2.24	1.63	-6.62%
YoY %	1.89%	-52.68%	43.59%	0.65%	-30.80%	37.42%	-	-
Horiz. %	66.26%	65.03%	137.42%	95.71%	95.09%	137.42%	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	3.81	4.65	3.23	2.18	1.66	1.67	2.10	10.42%
YoY %	-18.06%	43.96%	48.17%	31.33%	-0.60%	-20.48%	-	-
Horiz. %	181.43%	221.43%	153.81%	103.81%	79.05%	79.52%	100.00%	-
P/EPS	59.01	46.00	27.54	23.46	29.86	32.63	35.34	8.91%
YoY %	28.28%	67.03%	17.39%	-21.43%	-8.49%	-7.67%	-	-
Horiz. %	166.98%	130.16%	77.93%	66.38%	84.49%	92.33%	100.00%	-
EY	1.69	2.17	3.63	4.26	3.35	3.07	2.83	-8.22%
YoY %	-22.12%	-40.22%	-14.79%	27.16%	9.12%	8.48%	-	-
Horiz. %	59.72%	76.68%	128.27%	150.53%	118.37%	108.48%	100.00%	-
DY	1.11	1.05	1.90	1.54	1.46	2.08	1.63	-6.19%
YoY %	5.71%	-44.74%	23.38%	5.48%	-29.81%	27.61%	-	-
Horiz. %	68.10%	64.42%	116.56%	94.48%	89.57%	127.61%	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