Highlights

[F&N] YoY TTM Result on 2012-09-30 [#4]


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 4,060,239 3,818,802 3,508,225 3,224,905 3,915,431 3,637,726 3,509,594 2.46%
  YoY % 6.32% 8.85% 8.79% -17.64% 7.63% 3.65% -
  Horiz. % 115.69% 108.81% 99.96% 91.89% 111.56% 103.65% 100.00%
PBT 333,829 315,469 307,765 230,208 463,656 388,983 287,266 2.53%
  YoY % 5.82% 2.50% 33.69% -50.35% 19.20% 35.41% -
  Horiz. % 116.21% 109.82% 107.14% 80.14% 161.40% 135.41% 100.00%
Tax -53,757 -56,061 -48,307 43,782 -80,526 305,066 -44,344 3.26%
  YoY % 4.11% -16.05% -210.34% 154.37% -126.40% 787.95% -
  Horiz. % 121.23% 126.42% 108.94% -98.73% 181.59% -687.95% 100.00%
NP 280,072 259,408 259,458 273,990 383,130 694,049 242,922 2.40%
  YoY % 7.97% -0.02% -5.30% -28.49% -44.80% 185.71% -
  Horiz. % 115.29% 106.79% 106.81% 112.79% 157.72% 285.71% 100.00%
NP to SH 280,074 259,429 259,485 274,030 383,130 695,291 224,432 3.76%
  YoY % 7.96% -0.02% -5.31% -28.48% -44.90% 209.80% -
  Horiz. % 124.79% 115.59% 115.62% 122.10% 170.71% 309.80% 100.00%
Tax Rate 16.10 % 17.77 % 15.70 % -19.02 % 17.37 % -78.43 % 15.44 % 0.70%
  YoY % -9.40% 13.18% 182.54% -209.50% 122.15% -607.97% -
  Horiz. % 104.27% 115.09% 101.68% -123.19% 112.50% -507.97% 100.00%
Total Cost 3,780,167 3,559,394 3,248,767 2,950,915 3,532,301 2,943,677 3,266,672 2.46%
  YoY % 6.20% 9.56% 10.09% -16.46% 20.00% -9.89% -
  Horiz. % 115.72% 108.96% 99.45% 90.33% 108.13% 90.11% 100.00%
Net Worth 1,873,721 1,690,240 1,646,091 1,544,135 1,554,643 1,792,944 1,296,674 6.32%
  YoY % 10.86% 2.68% 6.60% -0.68% -13.29% 38.27% -
  Horiz. % 144.50% 130.35% 126.95% 119.08% 119.89% 138.27% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 130,719 201,269 218,164 209,188 348,136 586,388 148,879 -2.14%
  YoY % -35.05% -7.74% 4.29% -39.91% -40.63% 293.87% -
  Horiz. % 87.80% 135.19% 146.54% 140.51% 233.84% 393.87% 100.00%
Div Payout % 46.67 % 77.58 % 84.08 % 76.34 % 90.87 % 84.34 % 66.34 % -5.69%
  YoY % -39.84% -7.73% 10.14% -15.99% 7.74% 27.13% -
  Horiz. % 70.35% 116.94% 126.74% 115.07% 136.98% 127.13% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,873,721 1,690,240 1,646,091 1,544,135 1,554,643 1,792,944 1,296,674 6.32%
  YoY % 10.86% 2.68% 6.60% -0.68% -13.29% 38.27% -
  Horiz. % 144.50% 130.35% 126.95% 119.08% 119.89% 138.27% 100.00%
NOSH 365,961 365,852 363,375 360,779 359,040 356,450 357,210 0.40%
  YoY % 0.03% 0.68% 0.72% 0.48% 0.73% -0.21% -
  Horiz. % 102.45% 102.42% 101.73% 101.00% 100.51% 99.79% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.90 % 6.79 % 7.40 % 8.50 % 9.79 % 19.08 % 6.92 % -0.05%
  YoY % 1.62% -8.24% -12.94% -13.18% -48.69% 175.72% -
  Horiz. % 99.71% 98.12% 106.94% 122.83% 141.47% 275.72% 100.00%
ROE 14.95 % 15.35 % 15.76 % 17.75 % 24.64 % 38.78 % 17.31 % -2.41%
  YoY % -2.61% -2.60% -11.21% -27.96% -36.46% 124.03% -
  Horiz. % 86.37% 88.68% 91.05% 102.54% 142.35% 224.03% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1,109.47 1,043.81 965.45 893.87 1,090.53 1,020.54 982.50 2.05%
  YoY % 6.29% 8.12% 8.01% -18.03% 6.86% 3.87% -
  Horiz. % 112.92% 106.24% 98.26% 90.98% 111.00% 103.87% 100.00%
EPS 76.53 70.91 71.41 75.96 106.71 195.06 62.83 3.34%
  YoY % 7.93% -0.70% -5.99% -28.82% -45.29% 210.46% -
  Horiz. % 121.80% 112.86% 113.66% 120.90% 169.84% 310.46% 100.00%
DPS 35.72 55.00 60.00 58.00 96.96 164.50 41.75 -2.57%
  YoY % -35.05% -8.33% 3.45% -40.18% -41.06% 294.01% -
  Horiz. % 85.56% 131.74% 143.71% 138.92% 232.24% 394.01% 100.00%
NAPS 5.1200 4.6200 4.5300 4.2800 4.3300 5.0300 3.6300 5.90%
  YoY % 10.82% 1.99% 5.84% -1.15% -13.92% 38.57% -
  Horiz. % 141.05% 127.27% 124.79% 117.91% 119.28% 138.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1,107.00 1,041.17 956.50 879.25 1,067.52 991.80 956.87 2.46%
  YoY % 6.32% 8.85% 8.79% -17.64% 7.63% 3.65% -
  Horiz. % 115.69% 108.81% 99.96% 91.89% 111.56% 103.65% 100.00%
EPS 76.36 70.73 70.75 74.71 104.46 189.57 61.19 3.76%
  YoY % 7.96% -0.03% -5.30% -28.48% -44.90% 209.81% -
  Horiz. % 124.79% 115.59% 115.62% 122.10% 170.71% 309.81% 100.00%
DPS 35.64 54.87 59.48 57.03 94.92 159.88 40.59 -2.14%
  YoY % -35.05% -7.75% 4.30% -39.92% -40.63% 293.89% -
  Horiz. % 87.80% 135.18% 146.54% 140.50% 233.85% 393.89% 100.00%
NAPS 5.1086 4.6083 4.4880 4.2100 4.2386 4.8884 3.5353 6.32%
  YoY % 10.86% 2.68% 6.60% -0.67% -13.29% 38.27% -
  Horiz. % 144.50% 130.35% 126.95% 119.08% 119.89% 138.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 18.3000 16.9800 18.6000 18.2000 16.5000 14.4600 10.3200 -
P/RPS 1.65 1.63 1.93 2.04 1.51 1.42 1.05 7.82%
  YoY % 1.23% -15.54% -5.39% 35.10% 6.34% 35.24% -
  Horiz. % 157.14% 155.24% 183.81% 194.29% 143.81% 135.24% 100.00%
P/EPS 23.91 23.95 26.05 23.96 15.46 7.41 16.43 6.45%
  YoY % -0.17% -8.06% 8.72% 54.98% 108.64% -54.90% -
  Horiz. % 145.53% 145.77% 158.55% 145.83% 94.10% 45.10% 100.00%
EY 4.18 4.18 3.84 4.17 6.47 13.49 6.09 -6.08%
  YoY % 0.00% 8.85% -7.91% -35.55% -52.04% 121.51% -
  Horiz. % 68.64% 68.64% 63.05% 68.47% 106.24% 221.51% 100.00%
DY 1.95 3.24 3.23 3.19 5.88 11.38 4.05 -11.46%
  YoY % -39.81% 0.31% 1.25% -45.75% -48.33% 180.99% -
  Horiz. % 48.15% 80.00% 79.75% 78.77% 145.19% 280.99% 100.00%
P/NAPS 3.57 3.68 4.11 4.25 3.81 2.87 2.84 3.88%
  YoY % -2.99% -10.46% -3.29% 11.55% 32.75% 1.06% -
  Horiz. % 125.70% 129.58% 144.72% 149.65% 134.15% 101.06% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 03/11/15 06/11/14 07/11/13 08/11/12 04/11/11 08/11/10 09/11/09 -
Price 18.0000 16.1200 18.5800 18.7400 17.1400 14.6200 10.5600 -
P/RPS 1.62 1.54 1.92 2.10 1.57 1.43 1.07 7.15%
  YoY % 5.19% -19.79% -8.57% 33.76% 9.79% 33.64% -
  Horiz. % 151.40% 143.93% 179.44% 196.26% 146.73% 133.64% 100.00%
P/EPS 23.52 22.73 26.02 24.67 16.06 7.50 16.81 5.75%
  YoY % 3.48% -12.64% 5.47% 53.61% 114.13% -55.38% -
  Horiz. % 139.92% 135.22% 154.79% 146.76% 95.54% 44.62% 100.00%
EY 4.25 4.40 3.84 4.05 6.23 13.34 5.95 -5.45%
  YoY % -3.41% 14.58% -5.19% -34.99% -53.30% 124.20% -
  Horiz. % 71.43% 73.95% 64.54% 68.07% 104.71% 224.20% 100.00%
DY 1.98 3.41 3.23 3.09 5.66 11.25 3.95 -10.87%
  YoY % -41.94% 5.57% 4.53% -45.41% -49.69% 184.81% -
  Horiz. % 50.13% 86.33% 81.77% 78.23% 143.29% 284.81% 100.00%
P/NAPS 3.52 3.49 4.10 4.38 3.96 2.91 2.91 3.22%
  YoY % 0.86% -14.88% -6.39% 10.61% 36.08% 0.00% -
  Horiz. % 120.96% 119.93% 140.89% 150.52% 136.08% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers