[F&N] YoY Annualized Quarter Result on 31-Mar-2016 [#2]

Announcement Date
04-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Mar-2016 [#2]
Profit Trend
QoQ- -20.14%
YoY- 72.5%
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 4,071,432 4,166,944 4,167,644 4,104,936 3,952,420 3,766,312 3,438,970 2.85%
PBT 576,034 432,086 521,590 558,906 335,596 337,792 262,886 13.96%
Tax -121,492 -33,324 -52,894 -74,444 -54,748 -64,096 -40,622 20.02%
NP 454,542 398,762 468,696 484,462 280,848 273,696 222,264 12.65%
-
NP to SH 454,578 398,798 468,714 484,464 280,850 273,714 222,282 12.65%
-
Tax Rate 21.09% 7.71% 10.14% 13.32% 16.31% 18.97% 15.45% -
Total Cost 3,616,890 3,768,182 3,698,948 3,620,474 3,671,572 3,492,616 3,216,706 1.97%
-
Net Worth 2,422,021 2,203,753 2,154,561 1,906,387 1,766,283 1,638,634 1,559,797 7.60%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 198,165 197,678 197,867 197,591 1,609 160,578 145,097 5.32%
Div Payout % 43.59% 49.57% 42.22% 40.79% 0.57% 58.67% 65.28% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 2,422,021 2,203,753 2,154,561 1,906,387 1,766,283 1,638,634 1,559,797 7.60%
NOSH 366,778 366,778 366,778 366,778 365,690 364,952 362,743 0.18%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 11.16% 9.57% 11.25% 11.80% 7.11% 7.27% 6.46% -
ROE 18.77% 18.10% 21.75% 25.41% 15.90% 16.70% 14.25% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1,109.46 1,138.29 1,137.39 1,121.85 1,080.81 1,032.00 948.04 2.65%
EPS 124.00 109.00 128.00 132.40 76.80 75.00 61.20 12.48%
DPS 54.00 54.00 54.00 54.00 0.44 44.00 40.00 5.12%
NAPS 6.60 6.02 5.88 5.21 4.83 4.49 4.30 7.39%
Adjusted Per Share Value based on latest NOSH - 366,778
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1,110.05 1,136.09 1,136.28 1,119.19 1,077.60 1,026.86 937.61 2.85%
EPS 123.94 108.73 127.79 132.09 76.57 74.63 60.60 12.65%
DPS 54.03 53.90 53.95 53.87 0.44 43.78 39.56 5.33%
NAPS 6.6035 6.0084 5.8743 5.1977 4.8157 4.4676 4.2527 7.60%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 34.84 33.38 24.68 20.70 18.16 18.02 18.50 -
P/RPS 3.14 2.93 2.17 1.82 1.68 1.75 1.95 8.25%
P/EPS 28.13 30.64 19.29 15.63 23.65 24.03 30.19 -1.17%
EY 3.56 3.26 5.18 6.40 4.23 4.16 3.31 1.22%
DY 1.55 1.62 2.19 2.61 0.02 2.44 2.16 -5.37%
P/NAPS 5.28 5.54 4.20 3.97 3.76 4.01 4.30 3.47%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/04/19 03/05/18 03/05/17 04/05/16 05/05/15 07/05/14 07/05/13 -
Price 34.72 35.64 24.88 22.18 18.54 18.08 18.08 -
P/RPS 3.13 3.13 2.19 1.95 1.72 1.75 1.91 8.57%
P/EPS 28.03 32.72 19.45 16.75 24.14 24.11 29.50 -0.84%
EY 3.57 3.06 5.14 5.97 4.14 4.15 3.39 0.86%
DY 1.56 1.52 2.17 2.43 0.02 2.43 2.21 -5.63%
P/NAPS 5.26 5.92 4.23 4.26 3.84 4.03 4.20 3.82%

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