[F&N] QoQ TTM Result on 30-Sep-2015 [#4]

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
TTM Result
Revenue	4,156,086	4,136,497	4,077,215	4,060,239	4,016,941	3,911,856	3,907,366	4.20%
YoY %	0.47%	1.45%	0.42%	1.08%	2.69%	0.11%	-	-
Horiz. %	106.37%	105.86%	104.35%	103.91%	102.80%	100.11%	100.00%	-
PBT	458,958	445,484	424,426	333,829	341,462	314,371	310,583	29.76%
YoY %	3.02%	4.96%	27.14%	-2.24%	8.62%	1.22%	-	-
Horiz. %	147.77%	143.43%	136.65%	107.48%	109.94%	101.22%	100.00%	-
Tax	-66,453	-63,605	-62,627	-53,757	-55,929	-51,387	-49,997	20.90%
YoY %	-4.48%	-1.56%	-16.50%	3.88%	-8.84%	-2.78%	-	-
Horiz. %	132.91%	127.22%	125.26%	107.52%	111.86%	102.78%	100.00%	-
NP	392,505	381,879	361,799	280,072	285,533	262,984	260,586	31.43%
YoY %	2.78%	5.55%	29.18%	-1.91%	8.57%	0.92%	-	-
Horiz. %	150.62%	146.55%	138.84%	107.48%	109.57%	100.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	392,507	381,881	361,801	280,074	285,545	262,997	260,598	31.42%
YoY %	2.78%	5.55%	29.18%	-1.92%	8.57%	0.92%	-	-
Horiz. %	150.62%	146.54%	138.83%	107.47%	109.57%	100.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.48%	14.28%	14.76%	16.10%	16.38%	16.35%	16.10%	-
YoY %	1.40%	-3.25%	-8.32%	-1.71%	0.18%	1.55%	-	-
Horiz. %	89.94%	88.70%	91.68%	100.00%	101.74%	101.55%	100.00%	-
Total Cost	3,763,581	3,754,618	3,715,416	3,780,167	3,731,408	3,648,872	3,646,780	2.12%
YoY %	0.24%	1.06%	-1.71%	1.31%	2.26%	0.06%	-	-
Horiz. %	103.20%	102.96%	101.88%	103.66%	102.32%	100.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,916,308	1,907,255	1,976,810	1,873,721	1,768,092	1,764,076	1,786,820	4.77%
YoY %	0.47%	-3.52%	5.50%	5.97%	0.23%	-1.27%	-	-
Horiz. %	107.25%	106.74%	110.63%	104.86%	98.95%	98.73%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	228,919	228,919	130,719	130,719	121,534	121,534	201,269	8.96%
YoY %	0.00%	75.12%	0.00%	7.56%	0.00%	-39.62%	-	-
Horiz. %	113.74%	113.74%	64.95%	64.95%	60.38%	60.38%	100.00%	-
Div Payout %	58.32%	59.95%	36.13%	46.67%	42.56%	46.21%	77.23%	-
YoY %	-2.72%	65.93%	-22.58%	9.66%	-7.90%	-40.17%	-	-
Horiz. %	75.51%	77.63%	46.78%	60.43%	55.11%	59.83%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	1,916,308	1,907,255	1,976,810	1,873,721	1,768,092	1,764,076	1,786,820	4.77%
YoY %	0.47%	-3.52%	5.50%	5.97%	0.23%	-1.27%	-	-
Horiz. %	107.25%	106.74%	110.63%	104.86%	98.95%	98.73%	100.00%	-
NOSH	366,778	366,778	366,778	365,961	365,308	365,233	366,151	0.11%
YoY %	0.00%	0.00%	0.22%	0.18%	0.02%	-0.25%	-	-
Horiz. %	100.17%	100.17%	100.17%	99.95%	99.77%	99.75%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	9.44%	9.23%	8.87%	6.90%	7.11%	6.72%	6.67%	-
YoY %	2.28%	4.06%	28.55%	-2.95%	5.80%	0.75%	-	-
Horiz. %	141.53%	138.38%	132.98%	103.45%	106.60%	100.75%	100.00%	-
ROE	20.48%	20.02%	18.30%	14.95%	16.15%	14.91%	14.58%	-
YoY %	2.30%	9.40%	22.41%	-7.43%	8.32%	2.26%	-	-
Horiz. %	140.47%	137.31%	125.51%	102.54%	110.77%	102.26%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	1,134.28	1,129.96	1,113.76	1,109.47	1,099.60	1,071.06	1,067.14	4.15%
YoY %	0.38%	1.45%	0.39%	0.90%	2.66%	0.37%	-	-
Horiz. %	106.29%	105.89%	104.37%	103.97%	103.04%	100.37%	100.00%	-
EPS	107.12	104.32	98.83	76.53	78.17	72.01	71.17	31.36%
YoY %	2.68%	5.55%	29.14%	-2.10%	8.55%	1.18%	-	-
Horiz. %	150.51%	146.58%	138.86%	107.53%	109.84%	101.18%	100.00%	-
DPS	62.50	62.50	35.72	35.72	33.22	33.22	55.00	8.90%
YoY %	0.00%	74.97%	0.00%	7.53%	0.00%	-39.60%	-	-
Horiz. %	113.64%	113.64%	64.95%	64.95%	60.40%	60.40%	100.00%	-
NAPS	5.23	5.21	5.40	5.12	4.84	4.83	4.88	4.73%
YoY %	0.38%	-3.52%	5.47%	5.79%	0.21%	-1.02%	-	-
Horiz. %	107.17%	106.76%	110.66%	104.92%	99.18%	98.98%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 365,961
RPS	1,134.49	1,129.14	1,112.96	1,108.32	1,096.50	1,067.82	1,066.59	4.20%
YoY %	0.47%	1.45%	0.42%	1.08%	2.69%	0.12%	-	-
Horiz. %	106.37%	105.86%	104.35%	103.91%	102.80%	100.12%	100.00%	-
EPS	107.14	104.24	98.76	76.45	77.95	71.79	71.14	31.42%
YoY %	2.78%	5.55%	29.18%	-1.92%	8.58%	0.91%	-	-
Horiz. %	150.60%	146.53%	138.82%	107.46%	109.57%	100.91%	100.00%	-
DPS	62.49	62.49	35.68	35.68	33.18	33.18	54.94	8.97%
YoY %	0.00%	75.14%	0.00%	7.53%	0.00%	-39.61%	-	-
Horiz. %	113.74%	113.74%	64.94%	64.94%	60.39%	60.39%	100.00%	-
NAPS	5.2309	5.2062	5.3961	5.1147	4.8264	4.8154	4.8775	4.77%
YoY %	0.47%	-3.52%	5.50%	5.97%	0.23%	-1.27%	-	-
Horiz. %	107.25%	106.74%	110.63%	104.86%	98.95%	98.73%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	25.12	20.70	18.50	18.30	17.80	18.16	17.44	-
P/RPS	2.21	1.83	1.66	1.65	1.62	1.70	1.63	22.52%
YoY %	20.77%	10.24%	0.61%	1.85%	-4.71%	4.29%	-	-
Horiz. %	135.58%	112.27%	101.84%	101.23%	99.39%	104.29%	100.00%	-
P/EPS	23.45	19.84	18.72	23.91	22.77	25.22	24.50	-2.88%
YoY %	18.20%	5.98%	-21.71%	5.01%	-9.71%	2.94%	-	-
Horiz. %	95.71%	80.98%	76.41%	97.59%	92.94%	102.94%	100.00%	-
EY	4.26	5.04	5.34	4.18	4.39	3.97	4.08	2.92%
YoY %	-15.48%	-5.62%	27.75%	-4.78%	10.58%	-2.70%	-	-
Horiz. %	104.41%	123.53%	130.88%	102.45%	107.60%	97.30%	100.00%	-
DY	2.49	3.02	1.93	1.95	1.87	1.83	3.15	-14.52%
YoY %	-17.55%	56.48%	-1.03%	4.28%	2.19%	-41.90%	-	-
Horiz. %	79.05%	95.87%	61.27%	61.90%	59.37%	58.10%	100.00%	-
P/NAPS	4.80	3.97	3.43	3.57	3.68	3.76	3.57	21.84%
YoY %	20.91%	15.74%	-3.92%	-2.99%	-2.13%	5.32%	-	-
Horiz. %	134.45%	111.20%	96.08%	100.00%	103.08%	105.32%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	02/08/16	04/05/16	02/02/16	03/11/15	04/08/15	05/05/15	10/02/15	-
Price	26.34	22.18	18.28	18.00	18.40	18.54	19.08	-
P/RPS	2.32	1.96	1.64	1.62	1.67	1.73	1.79	18.89%
YoY %	18.37%	19.51%	1.23%	-2.99%	-3.47%	-3.35%	-	-
Horiz. %	129.61%	109.50%	91.62%	90.50%	93.30%	96.65%	100.00%	-
P/EPS	24.59	21.26	18.50	23.52	23.54	25.75	26.81	-5.60%
YoY %	15.66%	14.92%	-21.34%	-0.08%	-8.58%	-3.95%	-	-
Horiz. %	91.72%	79.30%	69.00%	87.73%	87.80%	96.05%	100.00%	-
EY	4.07	4.70	5.41	4.25	4.25	3.88	3.73	5.99%
YoY %	-13.40%	-13.12%	27.29%	0.00%	9.54%	4.02%	-	-
Horiz. %	109.12%	126.01%	145.04%	113.94%	113.94%	104.02%	100.00%	-
DY	2.37	2.82	1.95	1.98	1.81	1.79	2.88	-12.19%
YoY %	-15.96%	44.62%	-1.52%	9.39%	1.12%	-37.85%	-	-
Horiz. %	82.29%	97.92%	67.71%	68.75%	62.85%	62.15%	100.00%	-
P/NAPS	5.04	4.26	3.39	3.52	3.80	3.84	3.91	18.45%
YoY %	18.31%	25.66%	-3.69%	-7.37%	-1.04%	-1.79%	-	-
Horiz. %	128.90%	108.95%	86.70%	90.03%	97.19%	98.21%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos