[F&N] YoY Quarter Result on 31-Mar-2008 [#2]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Quarter Result
Revenue	1,009,468	872,095	938,537	907,684	717,297	469,437	494,443	12.62%
YoY %	15.75%	-7.08%	3.40%	26.54%	52.80%	-5.06%	-	-
Horiz. %	204.16%	176.38%	189.82%	183.58%	145.07%	94.94%	100.00%	-
PBT	161,580	100,003	76,649	67,456	51,826	50,438	43,785	24.29%
YoY %	61.58%	30.47%	13.63%	30.16%	2.75%	15.19%	-	-
Horiz. %	369.03%	228.40%	175.06%	154.06%	118.36%	115.19%	100.00%	-
Tax	-29,592	-14,475	-18,036	-14,878	-12,343	-13,545	-12,763	15.03%
YoY %	-104.44%	19.74%	-21.23%	-20.54%	8.87%	-6.13%	-	-
Horiz. %	231.86%	113.41%	141.31%	116.57%	96.71%	106.13%	100.00%	-
NP	131,988	85,528	58,613	52,578	39,483	36,893	31,022	27.28%
YoY %	54.32%	45.92%	11.48%	33.17%	7.02%	18.93%	-	-
Horiz. %	425.47%	275.70%	188.94%	169.49%	127.27%	118.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	131,988	85,232	53,281	47,914	35,896	34,044	31,022	27.28%
YoY %	54.86%	59.97%	11.20%	33.48%	5.44%	9.74%	-	-
Horiz. %	425.47%	274.75%	171.75%	154.45%	115.71%	109.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.31%	14.47%	23.53%	22.06%	23.82%	26.85%	29.15%	-
YoY %	26.54%	-38.50%	6.66%	-7.39%	-11.28%	-7.89%	-	-
Horiz. %	62.81%	49.64%	80.72%	75.68%	81.72%	92.11%	100.00%	-
Total Cost	877,480	786,567	879,924	855,106	677,814	432,544	463,421	11.22%
YoY %	11.56%	-10.61%	2.90%	26.16%	56.70%	-6.66%	-	-
Horiz. %	189.35%	169.73%	189.88%	184.52%	146.26%	93.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,513,557	1,337,322	1,211,254	1,154,941	1,115,974	1,066,945	1,055,461	6.18%
YoY %	13.18%	10.41%	4.88%	3.49%	4.60%	1.09%	-	-
Horiz. %	143.40%	126.71%	114.76%	109.43%	105.73%	101.09%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	125,532	58,842	45,288	62,860	42,648	40,431	35,657	23.32%
YoY %	113.34%	29.93%	-27.95%	47.39%	5.48%	13.39%	-	-
Horiz. %	352.05%	165.02%	127.01%	176.29%	119.61%	113.39%	100.00%	-
Div Payout %	95.11%	69.04%	85.00%	131.19%	118.81%	118.76%	114.94%	-
YoY %	37.76%	-18.78%	-35.21%	10.42%	0.04%	3.32%	-	-
Horiz. %	82.75%	60.07%	73.95%	114.14%	103.37%	103.32%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	1,513,557	1,337,322	1,211,254	1,154,941	1,115,974	1,066,945	1,055,461	6.18%
YoY %	13.18%	10.41%	4.88%	3.49%	4.60%	1.09%	-	-
Horiz. %	143.40%	126.71%	114.76%	109.43%	105.73%	101.09%	100.00%	-
NOSH	358,663	356,619	355,206	357,567	355,405	350,969	356,574	0.09%
YoY %	0.57%	0.40%	-0.66%	0.61%	1.26%	-1.57%	-	-
Horiz. %	100.59%	100.01%	99.62%	100.28%	99.67%	98.43%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	13.08%	9.81%	6.25%	5.79%	5.50%	7.86%	6.27%	-
YoY %	33.33%	56.96%	7.94%	5.27%	-30.03%	25.36%	-	-
Horiz. %	208.61%	156.46%	99.68%	92.34%	87.72%	125.36%	100.00%	-
ROE	8.72%	6.37%	4.40%	4.15%	3.22%	3.19%	2.94%	-
YoY %	36.89%	44.77%	6.02%	28.88%	0.94%	8.50%	-	-
Horiz. %	296.60%	216.67%	149.66%	141.16%	109.52%	108.50%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	281.45	244.55	264.22	253.85	201.82	133.75	138.66	12.51%
YoY %	15.09%	-7.44%	4.09%	25.78%	50.89%	-3.54%	-	-
Horiz. %	202.98%	176.37%	190.55%	183.07%	145.55%	96.46%	100.00%	-
EPS	36.80	23.90	15.00	13.40	10.10	9.70	8.70	27.15%
YoY %	53.97%	59.33%	11.94%	32.67%	4.12%	11.49%	-	-
Horiz. %	422.99%	274.71%	172.41%	154.02%	116.09%	111.49%	100.00%	-
DPS	35.00	16.50	12.75	17.58	12.00	11.52	10.00	23.20%
YoY %	112.12%	29.41%	-27.47%	46.50%	4.17%	15.20%	-	-
Horiz. %	350.00%	165.00%	127.50%	175.80%	120.00%	115.20%	100.00%	-
NAPS	4.22	3.75	3.41	3.23	3.14	3.04	2.96	6.08%
YoY %	12.53%	9.97%	5.57%	2.87%	3.29%	2.70%	-	-
Horiz. %	142.57%	126.69%	115.20%	109.12%	106.08%	102.70%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 357,567
RPS	275.23	237.77	255.89	247.47	195.57	127.99	134.81	12.62%
YoY %	15.75%	-7.08%	3.40%	26.54%	52.80%	-5.06%	-	-
Horiz. %	204.16%	176.37%	189.82%	183.57%	145.07%	94.94%	100.00%	-
EPS	35.99	23.24	14.53	13.06	9.79	9.28	8.46	27.27%
YoY %	54.86%	59.94%	11.26%	33.40%	5.50%	9.69%	-	-
Horiz. %	425.41%	274.70%	171.75%	154.37%	115.72%	109.69%	100.00%	-
DPS	34.23	16.04	12.35	17.14	11.63	11.02	9.72	23.33%
YoY %	113.40%	29.88%	-27.95%	47.38%	5.54%	13.37%	-	-
Horiz. %	352.16%	165.02%	127.06%	176.34%	119.65%	113.37%	100.00%	-
NAPS	4.1266	3.6461	3.3024	3.1489	3.0426	2.909	2.8777	6.18%
YoY %	13.18%	10.41%	4.87%	3.49%	4.59%	1.09%	-	-
Horiz. %	143.40%	126.70%	114.76%	109.42%	105.73%	101.09%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	15.62	10.58	8.25	7.85	7.35	6.00	5.15	-
P/RPS	5.55	4.33	3.12	3.09	3.64	4.49	3.71	6.93%
YoY %	28.18%	38.78%	0.97%	-15.11%	-18.93%	21.02%	-	-
Horiz. %	149.60%	116.71%	84.10%	83.29%	98.11%	121.02%	100.00%	-
P/EPS	42.45	44.27	55.00	58.58	72.77	61.86	59.20	-5.39%
YoY %	-4.11%	-19.51%	-6.11%	-19.50%	17.64%	4.49%	-	-
Horiz. %	71.71%	74.78%	92.91%	98.95%	122.92%	104.49%	100.00%	-
EY	2.36	2.26	1.82	1.71	1.37	1.62	1.69	5.72%
YoY %	4.42%	24.18%	6.43%	24.82%	-15.43%	-4.14%	-	-
Horiz. %	139.64%	133.73%	107.69%	101.18%	81.07%	95.86%	100.00%	-
DY	2.24	1.56	1.55	2.24	1.63	1.92	1.94	2.42%
YoY %	43.59%	0.65%	-30.80%	37.42%	-15.10%	-1.03%	-	-
Horiz. %	115.46%	80.41%	79.90%	115.46%	84.02%	98.97%	100.00%	-
P/NAPS	3.70	2.82	2.42	2.43	2.34	1.97	1.74	13.39%
YoY %	31.21%	16.53%	-0.41%	3.85%	18.78%	13.22%	-	-
Horiz. %	212.64%	162.07%	139.08%	139.66%	134.48%	113.22%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	05/05/11	06/05/10	04/05/09	07/05/08	03/05/07	13/06/06	05/05/05	-
Price	18.40	10.72	8.75	8.45	7.35	5.85	5.30	-
P/RPS	6.54	4.38	3.31	3.33	3.64	4.37	3.82	9.37%
YoY %	49.32%	32.33%	-0.60%	-8.52%	-16.70%	14.40%	-	-
Horiz. %	171.20%	114.66%	86.65%	87.17%	95.29%	114.40%	100.00%	-
P/EPS	50.00	44.85	58.33	63.06	72.77	60.31	60.92	-3.23%
YoY %	11.48%	-23.11%	-7.50%	-13.34%	20.66%	-1.00%	-	-
Horiz. %	82.07%	73.62%	95.75%	103.51%	119.45%	99.00%	100.00%	-
EY	2.00	2.23	1.71	1.59	1.37	1.66	1.64	3.36%
YoY %	-10.31%	30.41%	7.55%	16.06%	-17.47%	1.22%	-	-
Horiz. %	121.95%	135.98%	104.27%	96.95%	83.54%	101.22%	100.00%	-
DY	1.90	1.54	1.46	2.08	1.63	1.97	1.89	0.08%
YoY %	23.38%	5.48%	-29.81%	27.61%	-17.26%	4.23%	-	-
Horiz. %	100.53%	81.48%	77.25%	110.05%	86.24%	104.23%	100.00%	-
P/NAPS	4.36	2.86	2.57	2.62	2.34	1.92	1.79	15.98%
YoY %	52.45%	11.28%	-1.91%	11.97%	21.88%	7.26%	-	-
Horiz. %	243.58%	159.78%	143.58%	146.37%	130.73%	107.26%	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