[F&N] YoY Annualized Quarter Result on 30-Sep-2015 [#4]

Announcement Date
03-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Sep-2015 [#4]
Profit Trend
QoQ- -5.95%
YoY- 7.96%
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 4,109,859 4,101,374 4,167,567 4,060,239 3,818,802 3,508,225 3,171,923 4.41%
PBT 422,729 353,713 442,937 333,829 315,469 307,765 230,208 10.65%
Tax -37,633 -30,366 -57,567 -53,757 -56,061 -48,307 43,782 -
NP 385,096 323,347 385,370 280,072 259,408 259,458 273,990 5.83%
-
NP to SH 385,133 323,377 385,372 280,074 259,429 259,485 274,030 5.83%
-
Tax Rate 8.90% 8.58% 13.00% 16.10% 17.77% 15.70% -19.02% -
Total Cost 3,724,763 3,778,027 3,782,197 3,780,167 3,559,394 3,248,767 2,897,933 4.27%
-
Net Worth 2,312,047 2,130,818 1,987,168 1,874,482 1,688,115 1,643,168 1,545,254 6.94%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 210,685 210,518 210,427 210,513 200,966 218,119 209,403 0.10%
Div Payout % 54.70% 65.10% 54.60% 75.16% 77.46% 84.06% 76.42% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,312,047 2,130,818 1,987,168 1,874,482 1,688,115 1,643,168 1,545,254 6.94%
NOSH 366,778 366,778 366,778 366,109 365,392 363,532 361,040 0.26%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.37% 7.88% 9.25% 6.90% 6.79% 7.40% 8.64% -
ROE 16.66% 15.18% 19.39% 14.94% 15.37% 15.79% 17.73% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1,121.66 1,120.23 1,138.80 1,109.02 1,045.12 965.04 878.55 4.15%
EPS 104.90 88.30 105.30 76.50 71.00 71.40 75.90 5.53%
DPS 57.50 57.50 57.50 57.50 55.00 60.00 58.00 -0.14%
NAPS 6.31 5.82 5.43 5.12 4.62 4.52 4.28 6.68%
Adjusted Per Share Value based on latest NOSH - 365,961
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1,120.53 1,118.22 1,136.26 1,107.00 1,041.17 956.50 864.81 4.40%
EPS 105.00 88.17 105.07 76.36 70.73 70.75 74.71 5.83%
DPS 57.44 57.40 57.37 57.40 54.79 59.47 57.09 0.10%
NAPS 6.3037 5.8096 5.4179 5.1107 4.6025 4.48 4.213 6.94%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 37.72 24.66 24.06 18.30 16.98 18.60 18.20 -
P/RPS 3.36 2.20 2.11 1.63 1.62 1.93 2.07 8.40%
P/EPS 35.89 27.92 22.85 23.92 23.92 26.06 23.98 6.94%
EY 2.79 3.58 4.38 4.18 4.18 3.84 4.17 -6.47%
DY 1.52 2.33 2.39 3.14 3.24 3.23 3.19 -11.61%
P/NAPS 5.98 4.24 4.43 3.57 3.68 4.12 4.25 5.85%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 08/11/18 07/11/17 03/11/16 03/11/15 06/11/14 07/11/13 08/11/12 -
Price 34.78 25.44 24.30 18.00 16.12 18.58 18.74 -
P/RPS 3.10 2.27 2.13 1.60 1.54 1.93 2.13 6.45%
P/EPS 33.09 28.80 23.08 23.53 22.70 26.03 24.69 4.99%
EY 3.02 3.47 4.33 4.25 4.40 3.84 4.05 -4.77%
DY 1.65 2.26 2.37 3.19 3.41 3.23 3.09 -9.92%
P/NAPS 5.51 4.37 4.48 3.52 3.49 4.11 4.38 3.89%

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