[F&N] YoY Quarter Result on 2018-12-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,010,272 1,068,930 1,091,083 1,053,301 1,036,325 947,761 854,211 2.83% YoY % -5.49% -2.03% 3.59% 1.64% 9.34% 10.95% - Horiz. % 118.27% 125.14% 127.73% 123.31% 121.32% 110.95% 100.00%
PBT 154,058 115,132 144,007 171,841 81,244 86,130 66,108 15.14% YoY % 33.81% -20.05% -16.20% 111.51% -5.67% 30.29% - Horiz. % 233.04% 174.16% 217.84% 259.94% 122.90% 130.29% 100.00%
Tax -31,205 -8,307 -16,732 -20,179 -11,309 -17,373 -9,286 22.37% YoY % -275.65% 50.35% 17.08% -78.43% 34.90% -87.09% - Horiz. % 336.04% 89.46% 180.19% 217.31% 121.79% 187.09% 100.00%
NP 122,853 106,825 127,275 151,662 69,935 68,757 56,822 13.71% YoY % 15.00% -16.07% -16.08% 116.86% 1.71% 21.00% - Horiz. % 216.21% 188.00% 223.99% 266.91% 123.08% 121.00% 100.00%
NP to SH 122,862 106,834 127,278 151,662 69,935 68,766 56,822 13.71% YoY % 15.00% -16.06% -16.08% 116.86% 1.70% 21.02% - Horiz. % 216.22% 188.02% 223.99% 266.91% 123.08% 121.02% 100.00%
Tax Rate 20.26 % 7.22 % 11.62 % 11.74 % 13.92 % 20.17 % 14.05 % 6.29% YoY % 180.61% -37.87% -1.02% -15.66% -30.99% 43.56% - Horiz. % 144.20% 51.39% 82.70% 83.56% 99.07% 143.56% 100.00%
Total Cost 887,419 962,105 963,808 901,639 966,390 879,004 797,389 1.80% YoY % -7.76% -0.18% 6.90% -6.70% 9.94% 10.24% - Horiz. % 111.29% 120.66% 120.87% 113.07% 121.19% 110.24% 100.00%
Net Worth 2,425,243 2,225,717 2,140,871 1,976,810 1,786,820 1,702,777 1,622,474 6.93% YoY % 8.96% 3.96% 8.30% 10.63% 4.94% 4.95% - Horiz. % 149.48% 137.18% 131.95% 121.84% 110.13% 104.95% 100.00%
Dividend 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 2,425,243 2,225,717 2,140,871 1,976,810 1,786,820 1,702,777 1,622,474 6.93% YoY % 8.96% 3.96% 8.30% 10.63% 4.94% 4.95% - Horiz. % 149.48% 137.18% 131.95% 121.84% 110.13% 104.95% 100.00%
NOSH 366,351 366,072 365,961 366,076 366,151 363,841 363,783 0.12% YoY % 0.08% 0.03% -0.03% -0.02% 0.64% 0.02% - Horiz. % 100.71% 100.63% 100.60% 100.63% 100.65% 100.02% 100.00%
Ratio Analysis 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 12.16 % 9.99 % 11.67 % 14.40 % 6.75 % 7.25 % 6.65 % 10.58% YoY % 21.72% -14.40% -18.96% 113.33% -6.90% 9.02% - Horiz. % 182.86% 150.23% 175.49% 216.54% 101.50% 109.02% 100.00%
ROE 5.07 % 4.80 % 5.95 % 7.67 % 3.91 % 4.04 % 3.50 % 6.37% YoY % 5.62% -19.33% -22.43% 96.16% -3.22% 15.43% - Horiz. % 144.86% 137.14% 170.00% 219.14% 111.71% 115.43% 100.00%
Per Share 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 275.77 292.00 298.14 287.73 283.03 260.49 234.81 2.71% YoY % -5.56% -2.06% 3.62% 1.66% 8.65% 10.94% - Horiz. % 117.44% 124.36% 126.97% 122.54% 120.54% 110.94% 100.00%
EPS 33.50 29.20 34.80 41.40 19.10 18.90 15.60 13.58% YoY % 14.73% -16.09% -15.94% 116.75% 1.06% 21.15% - Horiz. % 214.74% 187.18% 223.08% 265.38% 122.44% 121.15% 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 6.6200 6.0800 5.8500 5.4000 4.8800 4.6800 4.4600 6.80% YoY % 8.88% 3.93% 8.33% 10.66% 4.27% 4.93% - Horiz. % 148.43% 136.32% 131.17% 121.08% 109.42% 104.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 275.44 291.44 297.48 287.18 282.55 258.40 232.90 2.83% YoY % -5.49% -2.03% 3.59% 1.64% 9.35% 10.95% - Horiz. % 118.27% 125.14% 127.73% 123.31% 121.32% 110.95% 100.00%
EPS 33.50 29.13 34.70 41.35 19.07 18.75 15.49 13.71% YoY % 15.00% -16.05% -16.08% 116.83% 1.71% 21.05% - Horiz. % 216.27% 188.06% 224.02% 266.95% 123.11% 121.05% 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 6.6123 6.0683 5.8370 5.3897 4.8717 4.6425 4.4236 6.93% YoY % 8.96% 3.96% 8.30% 10.63% 4.94% 4.95% - Horiz. % 149.48% 137.18% 131.95% 121.84% 110.13% 104.95% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 33.5000 27.0000 23.4800 18.5000 17.4400 18.5000 18.0200 -
P/RPS 12.15 9.25 7.88 6.43 6.16 7.10 7.67 7.96% YoY % 31.35% 17.39% 22.55% 4.38% -13.24% -7.43% - Horiz. % 158.41% 120.60% 102.74% 83.83% 80.31% 92.57% 100.00%
P/EPS 99.89 92.52 67.51 44.65 91.31 97.88 115.37 -2.37% YoY % 7.97% 37.05% 51.20% -51.10% -6.71% -15.16% - Horiz. % 86.58% 80.19% 58.52% 38.70% 79.15% 84.84% 100.00%
EY 1.00 1.08 1.48 2.24 1.10 1.02 0.87 2.35% YoY % -7.41% -27.03% -33.93% 103.64% 7.84% 17.24% - Horiz. % 114.94% 124.14% 170.11% 257.47% 126.44% 117.24% 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 5.06 4.44 4.01 3.43 3.57 3.95 4.04 3.82% YoY % 13.96% 10.72% 16.91% -3.92% -9.62% -2.23% - Horiz. % 125.25% 109.90% 99.26% 84.90% 88.37% 97.77% 100.00%
Price Multiplier on Announcement Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/01/19 06/02/18 07/02/17 02/02/16 10/02/15 10/02/14 05/02/13 -
Price 33.9600 29.6600 23.6600 18.2800 19.0800 18.3000 17.9200 -
P/RPS 12.31 10.16 7.94 6.35 6.74 7.03 7.63 8.29% YoY % 21.16% 27.96% 25.04% -5.79% -4.13% -7.86% - Horiz. % 161.34% 133.16% 104.06% 83.22% 88.34% 92.14% 100.00%
P/EPS 101.26 101.63 68.03 44.12 99.90 96.83 114.73 -2.06% YoY % -0.36% 49.39% 54.19% -55.84% 3.17% -15.60% - Horiz. % 88.26% 88.58% 59.30% 38.46% 87.07% 84.40% 100.00%
EY 0.99 0.98 1.47 2.27 1.00 1.03 0.87 2.18% YoY % 1.02% -33.33% -35.24% 127.00% -2.91% 18.39% - Horiz. % 113.79% 112.64% 168.97% 260.92% 114.94% 118.39% 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 5.13 4.88 4.04 3.39 3.91 3.91 4.02 4.15% YoY % 5.12% 20.79% 19.17% -13.30% 0.00% -2.74% - Horiz. % 127.61% 121.39% 100.50% 84.33% 97.26% 97.26% 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 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 
