[F&N] YoY 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
Quarter Result
Revenue	990,251	796,489	921,098	798,778	489,778	481,140	435,374	14.67%
YoY %	24.33%	-13.53%	15.31%	63.09%	1.80%	10.51%	-	-
Horiz. %	227.45%	182.94%	211.56%	183.47%	112.50%	110.51%	100.00%	-
PBT	102,105	61,630	51,057	65,576	52,456	49,015	37,299	18.26%
YoY %	65.67%	20.71%	-22.14%	25.01%	7.02%	31.41%	-	-
Horiz. %	273.75%	165.23%	136.89%	175.81%	140.64%	131.41%	100.00%	-
Tax	360,211	4,286	-14,512	-17,121	-7,364	-12,060	-7,094	-
YoY %	8,304.36%	129.53%	15.24%	-132.50%	38.94%	-70.00%	-	-
Horiz. %	-5,077.69%	-60.42%	204.57%	241.34%	103.81%	170.00%	100.00%	-
NP	462,316	65,916	36,545	48,455	45,092	36,955	30,205	57.53%
YoY %	601.37%	80.37%	-24.58%	7.46%	22.02%	22.35%	-	-
Horiz. %	1,530.59%	218.23%	120.99%	160.42%	149.29%	122.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	462,316	61,083	34,741	45,606	42,548	35,653	30,205	57.53%
YoY %	656.87%	75.82%	-23.82%	7.19%	19.34%	18.04%	-	-
Horiz. %	1,530.59%	202.23%	115.02%	150.99%	140.86%	118.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-352.78%	-6.95%	28.42%	26.11%	14.04%	24.60%	19.02%	-
YoY %	-4,975.97%	-124.45%	8.85%	85.97%	-42.93%	29.34%	-	-
Horiz. %	-1,854.78%	-36.54%	149.42%	137.28%	73.82%	129.34%	100.00%	-
Total Cost	527,935	730,573	884,553	750,323	444,686	444,185	405,169	4.50%
YoY %	-27.74%	-17.41%	17.89%	68.73%	0.11%	9.63%	-	-
Horiz. %	130.30%	180.31%	218.32%	185.19%	109.75%	109.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,792,944	1,296,674	1,176,939	1,157,964	1,119,119	1,083,851	1,048,291	9.35%
YoY %	38.27%	10.17%	1.64%	3.47%	3.25%	3.39%	-	-
Horiz. %	171.03%	123.69%	112.27%	110.46%	106.76%	103.39%	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	527,546	103,591	79,762	79,097	75,692	71,876	-	-
YoY %	409.26%	29.88%	0.84%	4.50%	5.31%	0.00%	-	-
Horiz. %	733.97%	144.12%	110.97%	110.05%	105.31%	100.00%	-	-
Div Payout %	114.11%	169.59%	229.59%	173.44%	177.90%	201.60%	-	-
YoY %	-32.71%	-26.13%	32.37%	-2.51%	-11.76%	0.00%	-	-
Horiz. %	56.60%	84.12%	113.88%	86.03%	88.24%	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	1,792,944	1,296,674	1,176,939	1,157,964	1,119,119	1,083,851	1,048,291	9.35%
YoY %	38.27%	10.17%	1.64%	3.47%	3.25%	3.39%	-	-
Horiz. %	171.03%	123.69%	112.27%	110.46%	106.76%	103.39%	100.00%	-
NOSH	356,450	357,210	354,499	356,296	357,546	356,530	355,352	0.05%
YoY %	-0.21%	0.76%	-0.50%	-0.35%	0.28%	0.33%	-	-
Horiz. %	100.31%	100.52%	99.76%	100.27%	100.62%	100.33%	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	46.69%	8.28%	3.97%	6.07%	9.21%	7.68%	6.94%	-
YoY %	463.89%	108.56%	-34.60%	-34.09%	19.92%	10.66%	-	-
Horiz. %	672.77%	119.31%	57.20%	87.46%	132.71%	110.66%	100.00%	-
ROE	25.79%	4.71%	2.95%	3.94%	3.80%	3.29%	2.88%	-
YoY %	447.56%	59.66%	-25.13%	3.68%	15.50%	14.24%	-	-
Horiz. %	895.49%	163.54%	102.43%	136.81%	131.94%	114.24%	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	277.81	222.97	259.83	224.19	136.98	134.95	122.52	14.61%
YoY %	24.60%	-14.19%	15.90%	63.67%	1.50%	10.15%	-	-
Horiz. %	226.75%	181.99%	212.07%	182.98%	111.80%	110.15%	100.00%	-
EPS	129.70	17.10	9.80	12.80	11.90	10.00	8.50	57.45%
YoY %	658.48%	74.49%	-23.44%	7.56%	19.00%	17.65%	-	-
Horiz. %	1,525.88%	201.18%	115.29%	150.59%	140.00%	117.65%	100.00%	-
DPS	148.00	29.00	22.50	22.20	21.17	20.16	0.00	-
YoY %	410.34%	28.89%	1.35%	4.87%	5.01%	0.00%	-	-
Horiz. %	734.13%	143.85%	111.61%	110.12%	105.01%	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	270.31	217.42	251.43	218.04	133.69	131.34	118.84	14.67%
YoY %	24.33%	-13.53%	15.31%	63.09%	1.79%	10.52%	-	-
Horiz. %	227.46%	182.95%	211.57%	183.47%	112.50%	110.52%	100.00%	-
EPS	126.20	16.67	9.48	12.45	11.61	9.73	8.25	57.52%
YoY %	657.05%	75.84%	-23.86%	7.24%	19.32%	17.94%	-	-
Horiz. %	1,529.70%	202.06%	114.91%	150.91%	140.73%	117.94%	100.00%	-
DPS	144.00	28.28	21.77	21.59	20.66	19.62	0.00	-
YoY %	409.19%	29.90%	0.83%	4.50%	5.30%	0.00%	-	-
Horiz. %	733.94%	144.14%	110.96%	110.04%	105.30%	100.00%	-	-
NAPS	4.8942	3.5395	3.2127	3.1609	3.0549	2.9586	2.8615	9.35%
YoY %	38.27%	10.17%	1.64%	3.47%	3.25%	3.39%	-	-
Horiz. %	171.04%	123.69%	112.27%	110.46%	106.76%	103.39%	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	5.21	4.63	3.48	3.59	4.53	4.11	3.40	7.36%
YoY %	12.53%	33.05%	-3.06%	-20.75%	10.22%	20.88%	-	-
Horiz. %	153.24%	136.18%	102.35%	105.59%	133.24%	120.88%	100.00%	-
P/EPS	11.15	60.35	92.35	62.89	52.10	55.50	48.94	-21.84%
YoY %	-81.52%	-34.65%	46.84%	20.71%	-6.13%	13.40%	-	-
Horiz. %	22.78%	123.31%	188.70%	128.50%	106.46%	113.40%	100.00%	-
EY	8.97	1.66	1.08	1.59	1.92	1.80	2.04	27.98%
YoY %	440.36%	53.70%	-32.08%	-17.19%	6.67%	-11.76%	-	-
Horiz. %	439.71%	81.37%	52.94%	77.94%	94.12%	88.24%	100.00%	-
DY	10.24	2.81	2.49	2.76	3.41	3.63	0.00	-
YoY %	264.41%	12.85%	-9.78%	-19.06%	-6.06%	0.00%	-	-
Horiz. %	282.09%	77.41%	68.60%	76.03%	93.94%	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	5.26	4.74	3.21	3.46	4.75	4.19	3.66	6.22%
YoY %	10.97%	47.66%	-7.23%	-27.16%	13.37%	14.48%	-	-
Horiz. %	143.72%	129.51%	87.70%	94.54%	129.78%	114.48%	100.00%	-
P/EPS	11.27	61.75	85.20	60.55	54.62	56.50	52.71	-22.66%
YoY %	-81.75%	-27.52%	40.71%	10.86%	-3.33%	7.19%	-	-
Horiz. %	21.38%	117.15%	161.64%	114.87%	103.62%	107.19%	100.00%	-
EY	8.87	1.62	1.17	1.65	1.83	1.77	1.90	29.26%
YoY %	447.53%	38.46%	-29.09%	-9.84%	3.39%	-6.84%	-	-
Horiz. %	466.84%	85.26%	61.58%	86.84%	96.32%	93.16%	100.00%	-
DY	10.12	2.75	2.69	2.86	3.26	3.57	0.00	-
YoY %	268.00%	2.23%	-5.94%	-12.27%	-8.68%	0.00%	-	-
Horiz. %	283.47%	77.03%	75.35%	80.11%	91.32%	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