[F&N] YoY Annualized Quarter Result on 2018-12-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 4,444,568 4,041,088 4,275,720 4,364,332 4,213,204 4,145,300 3,791,044 2.68% YoY % 9.98% -5.49% -2.03% 3.59% 1.64% 9.34% - Horiz. % 117.24% 106.60% 112.78% 115.12% 111.14% 109.34% 100.00%
PBT 642,388 616,232 460,528 576,028 687,364 324,976 344,520 10.94% YoY % 4.24% 33.81% -20.05% -16.20% 111.51% -5.67% - Horiz. % 186.46% 178.87% 133.67% 167.20% 199.51% 94.33% 100.00%
Tax -128,964 -124,820 -33,228 -66,928 -80,716 -45,236 -69,492 10.85% YoY % -3.32% -275.65% 50.35% 17.08% -78.43% 34.90% - Horiz. % 185.58% 179.62% 47.82% 96.31% 116.15% 65.10% 100.00%
NP 513,424 491,412 427,300 509,100 606,648 279,740 275,028 10.96% YoY % 4.48% 15.00% -16.07% -16.08% 116.86% 1.71% - Horiz. % 186.68% 178.68% 155.37% 185.11% 220.58% 101.71% 100.00%
NP to SH 513,460 491,448 427,336 509,112 606,648 279,740 275,064 10.96% YoY % 4.48% 15.00% -16.06% -16.08% 116.86% 1.70% - Horiz. % 186.67% 178.67% 155.36% 185.09% 220.55% 101.70% 100.00%
Tax Rate 20.08 % 20.26 % 7.22 % 11.62 % 11.74 % 13.92 % 20.17 % -0.07% YoY % -0.89% 180.61% -37.87% -1.02% -15.66% -30.99% - Horiz. % 99.55% 100.45% 35.80% 57.61% 58.21% 69.01% 100.00%
Total Cost 3,931,144 3,549,676 3,848,420 3,855,232 3,606,556 3,865,560 3,516,016 1.88% YoY % 10.75% -7.76% -0.18% 6.90% -6.70% 9.94% - Horiz. % 111.81% 100.96% 109.45% 109.65% 102.58% 109.94% 100.00%
Net Worth 2,653,119 2,425,243 2,225,717 2,140,871 1,976,810 1,786,820 1,702,777 7.67% YoY % 9.40% 8.96% 3.96% 8.30% 10.63% 4.94% - Horiz. % 155.81% 142.43% 130.71% 125.73% 116.09% 104.94% 100.00%
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 2,653,119 2,425,243 2,225,717 2,140,871 1,976,810 1,786,820 1,702,777 7.67% YoY % 9.40% 8.96% 3.96% 8.30% 10.63% 4.94% - Horiz. % 155.81% 142.43% 130.71% 125.73% 116.09% 104.94% 100.00%
NOSH 366,453 366,351 366,072 365,961 366,076 366,151 363,841 0.12% YoY % 0.03% 0.08% 0.03% -0.03% -0.02% 0.64% - Horiz. % 100.72% 100.69% 100.61% 100.58% 100.61% 100.64% 100.00%
Ratio Analysis 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 11.55 % 12.16 % 9.99 % 11.67 % 14.40 % 6.75 % 7.25 % 8.07% YoY % -5.02% 21.72% -14.40% -18.96% 113.33% -6.90% - Horiz. % 159.31% 167.72% 137.79% 160.97% 198.62% 93.10% 100.00%
ROE 19.35 % 20.26 % 19.20 % 23.78 % 30.69 % 15.66 % 16.15 % 3.06% YoY % -4.49% 5.52% -19.26% -22.52% 95.98% -3.03% - Horiz. % 119.81% 125.45% 118.89% 147.24% 190.03% 96.97% 100.00%
Per Share 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 1,212.86 1,103.06 1,168.00 1,192.57 1,150.91 1,132.13 1,041.95 2.56% YoY % 9.95% -5.56% -2.06% 3.62% 1.66% 8.65% - Horiz. % 116.40% 105.86% 112.10% 114.46% 110.46% 108.65% 100.00%
EPS 140.00 134.00 116.80 139.20 165.60 76.40 75.60 10.81% YoY % 4.48% 14.73% -16.09% -15.94% 116.75% 1.06% - Horiz. % 185.19% 177.25% 154.50% 184.13% 219.05% 101.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 7.2400 6.6200 6.0800 5.8500 5.4000 4.8800 4.6800 7.54% YoY % 9.37% 8.88% 3.93% 8.33% 10.66% 4.27% - Horiz. % 154.70% 141.45% 129.91% 125.00% 115.38% 104.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 1,211.79 1,101.78 1,165.75 1,189.91 1,148.71 1,130.19 1,033.61 2.68% YoY % 9.98% -5.49% -2.03% 3.59% 1.64% 9.34% - Horiz. % 117.24% 106.60% 112.78% 115.12% 111.14% 109.34% 100.00%
EPS 139.99 133.99 116.51 138.81 165.40 76.27 74.99 10.96% YoY % 4.48% 15.00% -16.07% -16.08% 116.86% 1.71% - Horiz. % 186.68% 178.68% 155.37% 185.10% 220.56% 101.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 7.2336 6.6123 6.0683 5.8370 5.3897 4.8717 4.6425 7.67% YoY % 9.40% 8.96% 3.96% 8.30% 10.63% 4.94% - Horiz. % 155.81% 142.43% 130.71% 125.73% 116.09% 104.94% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 34.8400 33.5000 27.0000 23.4800 18.5000 17.4400 18.5000 -
P/RPS 2.87 3.04 2.31 1.97 1.61 1.54 1.78 8.28% YoY % -5.59% 31.60% 17.26% 22.36% 4.55% -13.48% - Horiz. % 161.24% 170.79% 129.78% 110.67% 90.45% 86.52% 100.00%
P/EPS 24.87 24.97 23.13 16.88 11.16 22.83 24.47 0.27% YoY % -0.40% 7.96% 37.03% 51.25% -51.12% -6.70% - Horiz. % 101.63% 102.04% 94.52% 68.98% 45.61% 93.30% 100.00%
EY 4.02 4.00 4.32 5.92 8.96 4.38 4.09 -0.29% YoY % 0.50% -7.41% -27.03% -33.93% 104.57% 7.09% - Horiz. % 98.29% 97.80% 105.62% 144.74% 219.07% 107.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 4.81 5.06 4.44 4.01 3.43 3.57 3.95 3.34% YoY % -4.94% 13.96% 10.72% 16.91% -3.92% -9.62% - Horiz. % 121.77% 128.10% 112.41% 101.52% 86.84% 90.38% 100.00%
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 03/02/20 31/01/19 06/02/18 07/02/17 02/02/16 10/02/15 10/02/14 -
Price 32.4400 33.9600 29.6600 23.6600 18.2800 19.0800 18.3000 -
P/RPS 2.67 3.08 2.54 1.98 1.59 1.69 1.76 7.19% YoY % -13.31% 21.26% 28.28% 24.53% -5.92% -3.98% - Horiz. % 151.70% 175.00% 144.32% 112.50% 90.34% 96.02% 100.00%
P/EPS 23.15 25.32 25.41 17.01 11.03 24.97 24.21 -0.74% YoY % -8.57% -0.35% 49.38% 54.22% -55.83% 3.14% - Horiz. % 95.62% 104.58% 104.96% 70.26% 45.56% 103.14% 100.00%
EY 4.32 3.95 3.94 5.88 9.07 4.00 4.13 0.75% YoY % 9.37% 0.25% -32.99% -35.17% 126.75% -3.15% - Horiz. % 104.60% 95.64% 95.40% 142.37% 219.61% 96.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 4.48 5.13 4.88 4.04 3.39 3.91 3.91 2.29% YoY % -12.67% 5.12% 20.79% 19.17% -13.30% 0.00% - Horiz. % 114.58% 131.20% 124.81% 103.32% 86.70% 100.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Interim Q1 FY19 Financial Results.pdf 
