[F&N] QoQ TTM Result on 30-Jun-2016 [#3]

Announcement Date
02-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Jun-2016 [#3]
Profit Trend
QoQ- 2.78%
YoY- 37.46%
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 4,156,127 4,162,555 4,124,773 4,156,086 4,136,497 4,077,215 4,060,239 1.56%
PBT 424,279 415,103 442,937 458,958 445,484 424,426 333,829 17.31%
Tax -46,792 -54,120 -57,567 -66,453 -63,605 -62,627 -53,757 -8.82%
NP 377,487 360,983 385,370 392,505 381,879 361,799 280,072 21.99%
-
NP to SH 377,497 360,988 385,372 392,507 381,881 361,801 280,074 21.99%
-
Tax Rate 11.03% 13.04% 13.00% 14.48% 14.28% 14.76% 16.10% -
Total Cost 3,778,640 3,801,572 3,739,403 3,763,581 3,754,618 3,715,416 3,780,167 -0.02%
-
Net Worth 2,154,561 2,140,871 1,987,168 1,916,308 1,907,255 1,976,810 1,873,721 9.74%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 210,552 210,621 210,621 228,919 228,919 130,719 130,719 37.36%
Div Payout % 55.78% 58.35% 54.65% 58.32% 59.95% 36.13% 46.67% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 2,154,561 2,140,871 1,987,168 1,916,308 1,907,255 1,976,810 1,873,721 9.74%
NOSH 366,422 366,778 366,778 366,778 366,778 366,778 365,961 0.08%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 9.08% 8.67% 9.34% 9.44% 9.23% 8.87% 6.90% -
ROE 17.52% 16.86% 19.39% 20.48% 20.02% 18.30% 14.95% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1,134.25 1,137.43 1,127.11 1,134.28 1,129.96 1,113.76 1,109.47 1.48%
EPS 103.02 98.64 105.30 107.12 104.32 98.83 76.53 21.89%
DPS 57.50 57.50 57.50 62.50 62.50 35.72 35.72 37.31%
NAPS 5.88 5.85 5.43 5.23 5.21 5.40 5.12 9.65%
Adjusted Per Share Value based on latest NOSH - 366,778
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1,133.14 1,134.90 1,124.60 1,133.13 1,127.79 1,111.63 1,107.00 1.56%
EPS 102.92 98.42 105.07 107.01 104.12 98.64 76.36 21.99%
DPS 57.41 57.42 57.42 62.41 62.41 35.64 35.64 37.37%
NAPS 5.8743 5.837 5.4179 5.2247 5.20 5.3897 5.1086 9.74%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 24.68 23.48 24.06 25.12 20.70 18.50 18.30 -
P/RPS 2.18 2.06 2.13 2.21 1.83 1.66 1.65 20.38%
P/EPS 23.96 23.80 22.85 23.45 19.84 18.72 23.91 0.13%
EY 4.17 4.20 4.38 4.26 5.04 5.34 4.18 -0.15%
DY 2.33 2.45 2.39 2.49 3.02 1.93 1.95 12.59%
P/NAPS 4.20 4.01 4.43 4.80 3.97 3.43 3.57 11.43%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 03/05/17 07/02/17 03/11/16 02/08/16 04/05/16 02/02/16 03/11/15 -
Price 24.88 23.66 24.30 26.34 22.18 18.28 18.00 -
P/RPS 2.19 2.08 2.16 2.32 1.96 1.64 1.62 22.23%
P/EPS 24.15 23.99 23.08 24.59 21.26 18.50 23.52 1.77%
EY 4.14 4.17 4.33 4.07 4.70 5.41 4.25 -1.73%
DY 2.31 2.43 2.37 2.37 2.82 1.95 1.98 10.81%
P/NAPS 4.23 4.04 4.48 5.04 4.26 3.39 3.52 13.01%

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