[F&N] QoQ Annualized Quarter Result on 30-Sep-2024 [#4]

Announcement Date
05-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2024
Quarter
30-Sep-2024 [#4]
Profit Trend
QoQ- -11.08%
YoY- 1.09%
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 5,245,628 5,319,188 5,370,534 5,331,528 5,001,351 5,009,285 4,850,218 5.34%
PBT 697,039 774,056 819,820 822,040 624,672 617,130 684,222 1.24%
Tax -152,731 -161,202 -148,028 -141,336 -82,644 -79,714 -84,588 48.11%
NP 544,308 612,853 671,792 680,704 542,028 537,416 599,634 -6.23%
-
NP to SH 542,766 610,366 672,292 682,948 536,899 532,456 599,950 -6.44%
-
Tax Rate 21.91% 20.83% 18.06% 17.19% 13.23% 12.92% 12.36% -
Total Cost 4,701,320 4,706,334 4,698,742 4,650,824 4,459,323 4,471,869 4,250,584 6.93%
-
Net Worth 3,571,103 3,501,512 3,502,162 3,557,074 3,341,960 3,217,834 3,198,497 7.60%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 230,748 146,506 219,801 - 282,161 131,938 197,845 10.76%
Div Payout % 42.51% 24.00% 32.69% - 52.55% 24.78% 32.98% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 3,571,103 3,501,512 3,502,162 3,557,074 3,341,960 3,217,834 3,198,497 7.60%
NOSH 366,778 366,778 366,778 366,778 366,778 366,778 366,778 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 10.38% 11.52% 12.51% 12.77% 10.84% 10.73% 12.36% -
ROE 15.20% 17.43% 19.20% 19.20% 16.07% 16.55% 18.76% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 1,432.19 1,452.27 1,466.02 1,455.39 1,364.84 1,366.80 1,323.82 5.37%
EPS 148.20 166.67 183.60 186.40 146.50 145.33 163.80 -6.43%
DPS 63.00 40.00 60.00 0.00 77.00 36.00 54.00 10.79%
NAPS 9.75 9.56 9.56 9.71 9.12 8.78 8.73 7.62%
Adjusted Per Share Value based on latest NOSH - 366,778
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 1,430.19 1,450.25 1,464.24 1,453.61 1,363.59 1,365.75 1,322.38 5.34%
EPS 147.98 166.41 183.30 186.20 146.38 145.17 163.57 -6.44%
DPS 62.91 39.94 59.93 0.00 76.93 35.97 53.94 10.76%
NAPS 9.7364 9.5467 9.5484 9.6982 9.1117 8.7732 8.7205 7.60%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 31.22 31.78 29.26 28.16 25.30 25.22 26.00 -
P/RPS 2.18 2.19 2.00 1.93 1.85 1.85 1.96 7.32%
P/EPS 21.07 19.07 15.94 15.10 17.27 17.36 15.88 20.68%
EY 4.75 5.24 6.27 6.62 5.79 5.76 6.30 -17.11%
DY 2.02 1.26 2.05 0.00 3.04 1.43 2.08 -1.92%
P/NAPS 3.20 3.32 3.06 2.90 2.77 2.87 2.98 4.84%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 05/11/24 01/08/24 30/04/24 31/01/24 07/11/23 03/08/23 03/05/23 -
Price 30.98 30.42 31.60 27.70 25.82 24.92 27.44 -
P/RPS 2.16 2.09 2.16 1.90 1.89 1.82 2.07 2.86%
P/EPS 20.91 18.25 17.22 14.86 17.62 17.15 16.76 15.84%
EY 4.78 5.48 5.81 6.73 5.67 5.83 5.97 -13.73%
DY 2.03 1.31 1.90 0.00 2.98 1.44 1.97 2.01%
P/NAPS 3.18 3.18 3.31 2.85 2.83 2.84 3.14 0.84%

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

Post a Comment