[F&N] YoY TTM Result on 30-Sep-2009 [#4]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	3,224,905	3,915,431	3,637,726	3,509,594	3,613,325	2,865,068	1,943,630	8.79%
YoY %	-17.64%	7.63%	3.65%	-2.87%	26.12%	47.41%	-	-
Horiz. %	165.92%	201.45%	187.16%	180.57%	185.91%	147.41%	100.00%	-
PBT	230,208	463,656	388,983	287,266	239,672	220,905	194,186	2.87%
YoY %	-50.35%	19.20%	35.41%	19.86%	8.50%	13.76%	-	-
Horiz. %	118.55%	238.77%	200.31%	147.93%	123.42%	113.76%	100.00%	-
Tax	43,782	-80,526	305,066	-44,344	-59,941	-55,328	-40,604	-
YoY %	154.37%	-126.40%	787.95%	26.02%	-8.34%	-36.26%	-	-
Horiz. %	-107.83%	198.32%	-751.32%	109.21%	147.62%	136.26%	100.00%	-
NP	273,990	383,130	694,049	242,922	179,731	165,577	153,582	10.11%
YoY %	-28.49%	-44.80%	185.71%	35.16%	8.55%	7.81%	-	-
Horiz. %	178.40%	249.46%	451.91%	158.17%	117.03%	107.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	274,030	383,130	695,291	224,432	166,845	152,871	142,827	11.46%
YoY %	-28.48%	-44.90%	209.80%	34.52%	9.14%	7.03%	-	-
Horiz. %	191.86%	268.25%	486.81%	157.14%	116.82%	107.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-19.02%	17.37%	-78.43%	15.44%	25.01%	25.05%	20.91%	-
YoY %	-209.50%	122.15%	-607.97%	-38.26%	-0.16%	19.80%	-	-
Horiz. %	-90.96%	83.07%	-375.08%	73.84%	119.61%	119.80%	100.00%	-
Total Cost	2,950,915	3,532,301	2,943,677	3,266,672	3,433,594	2,699,491	1,790,048	8.67%
YoY %	-16.46%	20.00%	-9.89%	-4.86%	27.19%	50.81%	-	-
Horiz. %	164.85%	197.33%	164.45%	182.49%	191.82%	150.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,544,135	1,554,643	1,792,944	1,296,674	1,176,939	1,157,964	1,119,119	5.50%
YoY %	-0.68%	-13.29%	38.27%	10.17%	1.64%	3.47%	-	-
Horiz. %	137.98%	138.92%	160.21%	115.87%	105.17%	103.47%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	209,188	348,136	586,388	148,879	142,622	121,746	116,124	10.29%
YoY %	-39.91%	-40.63%	293.87%	4.39%	17.15%	4.84%	-	-
Horiz. %	180.14%	299.80%	504.97%	128.21%	122.82%	104.84%	100.00%	-
Div Payout %	76.34%	90.87%	84.34%	66.34%	85.48%	79.64%	81.30%	-
YoY %	-15.99%	7.74%	27.13%	-22.39%	7.33%	-2.04%	-	-
Horiz. %	93.90%	111.77%	103.74%	81.60%	105.14%	97.96%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	1,544,135	1,554,643	1,792,944	1,296,674	1,176,939	1,157,964	1,119,119	5.50%
YoY %	-0.68%	-13.29%	38.27%	10.17%	1.64%	3.47%	-	-
Horiz. %	137.98%	138.92%	160.21%	115.87%	105.17%	103.47%	100.00%	-
NOSH	360,779	359,040	356,450	357,210	354,499	356,296	357,546	0.15%
YoY %	0.48%	0.73%	-0.21%	0.76%	-0.50%	-0.35%	-	-
Horiz. %	100.90%	100.42%	99.69%	99.91%	99.15%	99.65%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	8.50%	9.79%	19.08%	6.92%	4.97%	5.78%	7.90%	-
YoY %	-13.18%	-48.69%	175.72%	39.24%	-14.01%	-26.84%	-	-
Horiz. %	107.59%	123.92%	241.52%	87.59%	62.91%	73.16%	100.00%	-
ROE	17.75%	24.64%	38.78%	17.31%	14.18%	13.20%	12.76%	-
YoY %	-27.96%	-36.46%	124.03%	22.07%	7.42%	3.45%	-	-
Horiz. %	139.11%	193.10%	303.92%	135.66%	111.13%	103.45%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	893.87	1,090.53	1,020.54	982.50	1,019.27	804.12	543.60	8.63%
YoY %	-18.03%	6.86%	3.87%	-3.61%	26.76%	47.92%	-	-
Horiz. %	164.44%	200.61%	187.74%	180.74%	187.50%	147.92%	100.00%	-
EPS	75.96	106.71	195.06	62.83	47.06	42.91	39.95	11.29%
YoY %	-28.82%	-45.29%	210.46%	33.51%	9.67%	7.41%	-	-
Horiz. %	190.14%	267.11%	488.26%	157.27%	117.80%	107.41%	100.00%	-
DPS	58.00	96.96	164.50	41.75	40.08	34.20	32.69	10.01%
YoY %	-40.18%	-41.06%	294.01%	4.17%	17.19%	4.62%	-	-
Horiz. %	177.42%	296.60%	503.21%	127.71%	122.61%	104.62%	100.00%	-
NAPS	4.28	4.33	5.03	3.63	3.32	3.25	3.13	5.34%
YoY %	-1.15%	-13.92%	38.57%	9.34%	2.15%	3.83%	-	-
Horiz. %	136.74%	138.34%	160.70%	115.97%	106.07%	103.83%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 357,210
RPS	880.30	1,068.80	992.99	958.01	986.33	782.08	530.55	8.79%
YoY %	-17.64%	7.63%	3.65%	-2.87%	26.12%	47.41%	-	-
Horiz. %	165.92%	201.45%	187.16%	180.57%	185.91%	147.41%	100.00%	-
EPS	74.80	104.58	189.79	61.26	45.54	41.73	38.99	11.45%
YoY %	-28.48%	-44.90%	209.81%	34.52%	9.13%	7.03%	-	-
Horiz. %	191.84%	268.22%	486.77%	157.12%	116.80%	107.03%	100.00%	-
DPS	57.10	95.03	160.07	40.64	38.93	33.23	31.70	10.29%
YoY %	-39.91%	-40.63%	293.87%	4.39%	17.15%	4.83%	-	-
Horiz. %	180.13%	299.78%	504.95%	128.20%	122.81%	104.83%	100.00%	-
NAPS	4.215	4.2437	4.8942	3.5395	3.2127	3.1609	3.0549	5.50%
YoY %	-0.68%	-13.29%	38.27%	10.17%	1.64%	3.47%	-	-
Horiz. %	137.98%	138.91%	160.21%	115.86%	105.17%	103.47%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	18.20	16.50	14.46	10.32	9.05	8.05	6.20	-
P/RPS	2.04	1.51	1.42	1.05	0.89	1.00	1.14	10.17%
YoY %	35.10%	6.34%	35.24%	17.98%	-11.00%	-12.28%	-	-
Horiz. %	178.95%	132.46%	124.56%	92.11%	78.07%	87.72%	100.00%	-
P/EPS	23.96	15.46	7.41	16.43	19.23	18.76	15.52	7.49%
YoY %	54.98%	108.64%	-54.90%	-14.56%	2.51%	20.88%	-	-
Horiz. %	154.38%	99.61%	47.74%	105.86%	123.90%	120.88%	100.00%	-
EY	4.17	6.47	13.49	6.09	5.20	5.33	6.44	-6.98%
YoY %	-35.55%	-52.04%	121.51%	17.12%	-2.44%	-17.24%	-	-
Horiz. %	64.75%	100.47%	209.47%	94.57%	80.75%	82.76%	100.00%	-
DY	3.19	5.88	11.38	4.05	4.43	4.25	5.27	-8.01%
YoY %	-45.75%	-48.33%	180.99%	-8.58%	4.24%	-19.35%	-	-
Horiz. %	60.53%	111.57%	215.94%	76.85%	84.06%	80.65%	100.00%	-
P/NAPS	4.25	3.81	2.87	2.84	2.73	2.48	1.98	13.56%
YoY %	11.55%	32.75%	1.06%	4.03%	10.08%	25.25%	-	-
Horiz. %	214.65%	192.42%	144.95%	143.43%	137.88%	125.25%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	08/11/12	04/11/11	08/11/10	09/11/09	06/11/08	06/11/07	07/11/06	-
Price	18.74	17.14	14.62	10.56	8.35	7.75	6.50	-
P/RPS	2.10	1.57	1.43	1.07	0.82	0.96	1.20	9.76%
YoY %	33.76%	9.79%	33.64%	30.49%	-14.58%	-20.00%	-	-
Horiz. %	175.00%	130.83%	119.17%	89.17%	68.33%	80.00%	100.00%	-
P/EPS	24.67	16.06	7.50	16.81	17.74	18.06	16.27	7.17%
YoY %	53.61%	114.13%	-55.38%	-5.24%	-1.77%	11.00%	-	-
Horiz. %	151.63%	98.71%	46.10%	103.32%	109.04%	111.00%	100.00%	-
EY	4.05	6.23	13.34	5.95	5.64	5.54	6.15	-6.71%
YoY %	-34.99%	-53.30%	124.20%	5.50%	1.81%	-9.92%	-	-
Horiz. %	65.85%	101.30%	216.91%	96.75%	91.71%	90.08%	100.00%	-
DY	3.09	5.66	11.25	3.95	4.80	4.41	5.03	-7.79%
YoY %	-45.41%	-49.69%	184.81%	-17.71%	8.84%	-12.33%	-	-
Horiz. %	61.43%	112.52%	223.66%	78.53%	95.43%	87.67%	100.00%	-
P/NAPS	4.38	3.96	2.91	2.91	2.52	2.38	2.08	13.20%
YoY %	10.61%	36.08%	0.00%	15.48%	5.88%	14.42%	-	-
Horiz. %	210.58%	190.38%	139.90%	139.90%	121.15%	114.42%	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