[F&N] YoY Cumulative Quarter Result on 31-Mar-2009 [#2]

Announcement Date
04-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 104.57%
YoY- 12.75%
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,473,727 2,037,494 1,754,703 1,878,925 1,807,640 1,250,359 1,002,348 6.62%
PBT 111,236 297,624 196,651 150,487 132,161 106,892 106,260 0.76%
Tax 37,567 -58,552 -32,450 -36,555 -31,607 -25,635 -27,405 -
NP 148,803 239,072 164,201 113,932 100,554 81,257 78,855 11.15%
-
NP to SH 148,803 239,072 162,969 104,232 92,448 74,282 72,872 12.62%
-
Tax Rate -33.77% 19.67% 16.50% 24.29% 23.92% 23.98% 25.79% -
Total Cost 1,324,924 1,798,422 1,590,502 1,764,993 1,707,086 1,169,102 923,493 6.19%
-
Net Worth 1,473,618 1,510,305 1,337,272 1,213,075 1,152,922 1,121,372 1,085,935 5.21%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 72,059 125,262 58,840 45,356 62,750 42,855 41,151 9.77%
Div Payout % 48.43% 52.40% 36.11% 43.52% 67.88% 57.69% 56.47% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,473,618 1,510,305 1,337,272 1,213,075 1,152,922 1,121,372 1,085,935 5.21%
NOSH 360,297 357,892 356,606 355,740 356,942 357,125 357,215 0.14%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.10% 11.73% 9.36% 6.06% 5.56% 6.50% 7.87% -
ROE 10.10% 15.83% 12.19% 8.59% 8.02% 6.62% 6.71% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 409.03 569.30 492.06 528.17 506.42 350.12 280.60 6.47%
EPS 41.30 66.80 45.70 29.30 25.90 20.80 20.40 12.46%
DPS 20.00 35.00 16.50 12.75 17.58 12.00 11.52 9.62%
NAPS 4.09 4.22 3.75 3.41 3.23 3.14 3.04 5.06%
Adjusted Per Share Value based on latest NOSH - 355,206
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 401.80 555.51 478.41 512.28 492.84 340.90 273.28 6.62%
EPS 40.57 65.18 44.43 28.42 25.21 20.25 19.87 12.62%
DPS 19.65 34.15 16.04 12.37 17.11 11.68 11.22 9.78%
NAPS 4.0177 4.1178 3.646 3.3074 3.1434 3.0574 2.9607 5.21%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 18.88 15.62 10.58 8.25 7.85 7.35 6.00 -
P/RPS 4.62 2.74 2.15 1.56 1.55 2.10 2.14 13.67%
P/EPS 45.71 23.38 23.15 28.16 30.31 35.34 29.41 7.61%
EY 2.19 4.28 4.32 3.55 3.30 2.83 3.40 -7.06%
DY 1.06 2.24 1.56 1.55 2.24 1.63 1.92 -9.41%
P/NAPS 4.62 3.70 2.82 2.42 2.43 2.34 1.97 15.24%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 07/05/12 05/05/11 06/05/10 04/05/09 07/05/08 03/05/07 13/06/06 -
Price 19.00 18.40 10.72 8.75 8.45 7.35 5.85 -
P/RPS 4.65 3.23 2.18 1.66 1.67 2.10 2.08 14.33%
P/EPS 46.00 27.54 23.46 29.86 32.63 35.34 28.68 8.18%
EY 2.17 3.63 4.26 3.35 3.07 2.83 3.49 -7.60%
DY 1.05 1.90 1.54 1.46 2.08 1.63 1.97 -9.94%
P/NAPS 4.65 4.36 2.86 2.57 2.62 2.34 1.92 15.86%

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