[F&N] YoY TTM Result on 31-Mar-2009 [#2]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	3,351,664	3,920,517	3,385,372	3,684,610	3,422,349	2,191,641	1,964,772	9.30%
YoY %	-14.51%	15.81%	-8.12%	7.66%	56.15%	11.55%	-	-
Horiz. %	170.59%	199.54%	172.30%	187.53%	174.19%	111.55%	100.00%	-
PBT	277,268	489,956	333,430	257,998	246,174	194,818	197,939	5.77%
YoY %	-43.41%	46.94%	29.24%	4.80%	26.36%	-1.58%	-	-
Horiz. %	140.08%	247.53%	168.45%	130.34%	124.37%	98.42%	100.00%	-
Tax	15,593	278,964	-40,239	-64,889	-61,300	-38,834	-50,890	-
YoY %	-94.41%	793.27%	37.99%	-5.85%	-57.85%	23.69%	-	-
Horiz. %	-30.64%	-548.17%	79.07%	127.51%	120.46%	76.31%	100.00%	-
NP	292,861	768,920	293,191	193,109	184,874	155,984	147,049	12.15%
YoY %	-61.91%	162.26%	51.83%	4.45%	18.52%	6.08%	-	-
Horiz. %	199.16%	522.90%	199.38%	131.32%	125.72%	106.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	292,861	771,394	283,169	178,629	171,037	144,237	138,715	13.25%
YoY %	-62.03%	172.41%	58.52%	4.44%	18.58%	3.98%	-	-
Horiz. %	211.12%	556.10%	204.14%	128.77%	123.30%	103.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-5.62%	-56.94%	12.07%	25.15%	24.90%	19.93%	25.71%	-
YoY %	90.13%	-571.75%	-52.01%	1.00%	24.94%	-22.48%	-	-
Horiz. %	-21.86%	-221.47%	46.95%	97.82%	96.85%	77.52%	100.00%	-
Total Cost	3,058,803	3,151,597	3,092,181	3,491,501	3,237,475	2,035,657	1,817,723	9.05%
YoY %	-2.94%	1.92%	-11.44%	7.85%	59.04%	11.99%	-	-
Horiz. %	168.28%	173.38%	170.11%	192.08%	178.11%	111.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,474,286	1,513,557	1,337,322	1,211,254	1,154,941	1,115,974	1,066,945	5.53%
YoY %	-2.59%	13.18%	10.41%	4.88%	3.49%	4.60%	-	-
Horiz. %	138.18%	141.86%	125.34%	113.53%	108.25%	104.60%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	294,697	653,078	162,433	125,051	141,958	118,341	112,308	17.42%
YoY %	-54.88%	302.06%	29.89%	-11.91%	19.96%	5.37%	-	-
Horiz. %	262.40%	581.51%	144.63%	111.35%	126.40%	105.37%	100.00%	-
Div Payout %	100.63%	84.66%	57.36%	70.01%	83.00%	82.05%	80.96%	-
YoY %	18.86%	47.59%	-18.07%	-15.65%	1.16%	1.35%	-	-
Horiz. %	124.30%	104.57%	70.85%	86.47%	102.52%	101.35%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	1,474,286	1,513,557	1,337,322	1,211,254	1,154,941	1,115,974	1,066,945	5.53%
YoY %	-2.59%	13.18%	10.41%	4.88%	3.49%	4.60%	-	-
Horiz. %	138.18%	141.86%	125.34%	113.53%	108.25%	104.60%	100.00%	-
NOSH	360,461	358,663	356,619	355,206	357,567	355,405	350,969	0.44%
YoY %	0.50%	0.57%	0.40%	-0.66%	0.61%	1.26%	-	-
Horiz. %	102.70%	102.19%	101.61%	101.21%	101.88%	101.26%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	8.74%	19.61%	8.66%	5.24%	5.40%	7.12%	7.48%	-
YoY %	-55.43%	126.44%	65.27%	-2.96%	-24.16%	-4.81%	-	-
Horiz. %	116.84%	262.17%	115.78%	70.05%	72.19%	95.19%	100.00%	-
ROE	19.86%	50.97%	21.17%	14.75%	14.81%	12.92%	13.00%	-
YoY %	-61.04%	140.77%	43.53%	-0.41%	14.63%	-0.62%	-	-
Horiz. %	152.77%	392.08%	162.85%	113.46%	113.92%	99.38%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	929.83	1,093.09	949.30	1,037.31	957.12	616.66	559.81	8.81%
YoY %	-14.94%	15.15%	-8.48%	8.38%	55.21%	10.16%	-	-
Horiz. %	166.10%	195.26%	169.58%	185.30%	170.97%	110.16%	100.00%	-
EPS	81.25	215.07	79.40	50.29	47.83	40.58	39.52	12.75%
YoY %	-62.22%	170.87%	57.88%	5.14%	17.87%	2.68%	-	-
Horiz. %	205.59%	544.21%	200.91%	127.25%	121.03%	102.68%	100.00%	-
DPS	82.00	182.09	45.50	35.25	39.78	33.17	31.68	17.15%
YoY %	-54.97%	300.20%	29.08%	-11.39%	19.93%	4.70%	-	-
Horiz. %	258.84%	574.78%	143.62%	111.27%	125.57%	104.70%	100.00%	-
NAPS	4.09	4.22	3.75	3.41	3.23	3.14	3.04	5.06%
YoY %	-3.08%	12.53%	9.97%	5.57%	2.87%	3.29%	-	-
Horiz. %	134.54%	138.82%	123.36%	112.17%	106.25%	103.29%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 355,206
RPS	913.81	1,068.91	923.00	1,004.59	933.08	597.54	535.68	9.30%
YoY %	-14.51%	15.81%	-8.12%	7.66%	56.15%	11.55%	-	-
Horiz. %	170.59%	199.54%	172.30%	187.54%	174.19%	111.55%	100.00%	-
EPS	79.85	210.32	77.20	48.70	46.63	39.33	37.82	13.25%
YoY %	-62.03%	172.44%	58.52%	4.44%	18.56%	3.99%	-	-
Horiz. %	211.13%	556.11%	204.12%	128.77%	123.29%	103.99%	100.00%	-
DPS	80.35	178.06	44.29	34.09	38.70	32.27	30.62	17.42%
YoY %	-54.87%	302.03%	29.92%	-11.91%	19.93%	5.39%	-	-
Horiz. %	262.41%	581.52%	144.64%	111.33%	126.39%	105.39%	100.00%	-
NAPS	4.0196	4.1266	3.6461	3.3024	3.1489	3.0426	2.909	5.53%
YoY %	-2.59%	13.18%	10.41%	4.87%	3.49%	4.59%	-	-
Horiz. %	138.18%	141.86%	125.34%	113.52%	108.25%	104.59%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	18.88	15.62	10.58	8.25	7.85	7.35	6.00	-
P/RPS	2.03	1.43	1.11	0.80	0.82	1.19	1.07	11.25%
YoY %	41.96%	28.83%	38.75%	-2.44%	-31.09%	11.21%	-	-
Horiz. %	189.72%	133.64%	103.74%	74.77%	76.64%	111.21%	100.00%	-
P/EPS	23.24	7.26	13.32	16.41	16.41	18.11	15.18	7.34%
YoY %	220.11%	-45.50%	-18.83%	0.00%	-9.39%	19.30%	-	-
Horiz. %	153.10%	47.83%	87.75%	108.10%	108.10%	119.30%	100.00%	-
EY	4.30	13.77	7.51	6.10	6.09	5.52	6.59	-6.86%
YoY %	-68.77%	83.36%	23.11%	0.16%	10.33%	-16.24%	-	-
Horiz. %	65.25%	208.95%	113.96%	92.56%	92.41%	83.76%	100.00%	-
DY	4.34	11.66	4.30	4.27	5.07	4.51	5.28	-3.21%
YoY %	-62.78%	171.16%	0.70%	-15.78%	12.42%	-14.58%	-	-
Horiz. %	82.20%	220.83%	81.44%	80.87%	96.02%	85.42%	100.00%	-
P/NAPS	4.62	3.70	2.82	2.42	2.43	2.34	1.97	15.24%
YoY %	24.86%	31.21%	16.53%	-0.41%	3.85%	18.78%	-	-
Horiz. %	234.52%	187.82%	143.15%	122.84%	123.35%	118.78%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	07/05/12	05/05/11	06/05/10	04/05/09	07/05/08	03/05/07	13/06/06	-
Price	19.00	18.40	10.72	8.75	8.45	7.35	5.85	-
P/RPS	2.04	1.68	1.13	0.84	0.88	1.19	1.04	11.87%
YoY %	21.43%	48.67%	34.52%	-4.55%	-26.05%	14.42%	-	-
Horiz. %	196.15%	161.54%	108.65%	80.77%	84.62%	114.42%	100.00%	-
P/EPS	23.39	8.56	13.50	17.40	17.67	18.11	14.80	7.91%
YoY %	173.25%	-36.59%	-22.41%	-1.53%	-2.43%	22.36%	-	-
Horiz. %	158.04%	57.84%	91.22%	117.57%	119.39%	122.36%	100.00%	-
EY	4.28	11.69	7.41	5.75	5.66	5.52	6.76	-7.32%
YoY %	-63.39%	57.76%	28.87%	1.59%	2.54%	-18.34%	-	-
Horiz. %	63.31%	172.93%	109.62%	85.06%	83.73%	81.66%	100.00%	-
DY	4.32	9.90	4.24	4.03	4.71	4.51	5.42	-3.70%
YoY %	-56.36%	133.49%	5.21%	-14.44%	4.43%	-16.79%	-	-
Horiz. %	79.70%	182.66%	78.23%	74.35%	86.90%	83.21%	100.00%	-
P/NAPS	4.65	4.36	2.86	2.57	2.62	2.34	1.92	15.86%
YoY %	6.65%	52.45%	11.28%	-1.91%	11.97%	21.88%	-	-
Horiz. %	242.19%	227.08%	148.96%	133.85%	136.46%	121.88%	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