[F&N] YoY Quarter Result on 30-Jun-2001 [#3]

Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
30-Jun-2001 [#3]
Profit Trend
QoQ- -15.61%
YoY- 16.52%
Quarter Report
View:
Show?
Quarter Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 413,017 384,253 379,469 373,434 354,053 256,052 -0.50%
PBT 35,654 34,750 31,494 25,316 20,274 -11,531 -
Tax -9,184 -29,225 -7,636 -7,974 -5,391 11,531 -
NP 26,470 5,525 23,858 17,342 14,883 0 -100.00%
-
NP to SH 26,470 5,525 23,858 17,342 14,883 -8,776 -
-
Tax Rate 25.76% 84.10% 24.25% 31.50% 26.59% - -
Total Cost 386,547 378,728 355,611 356,092 339,170 256,052 -0.43%
-
Net Worth 1,023,029 1,005,550 957,880 907,175 427,624 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 28,616 36,833 - - - - -100.00%
Div Payout % 108.11% 666.67% - - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 1,023,029 1,005,550 957,880 907,175 427,624 0 -100.00%
NOSH 357,702 368,333 356,089 355,755 209,619 175,520 -0.74%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 6.41% 1.44% 6.29% 4.64% 4.20% 0.00% -
ROE 2.59% 0.55% 2.49% 1.91% 3.48% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 115.46 104.32 106.57 104.97 168.90 145.88 0.24%
EPS 7.40 1.50 6.70 4.90 7.10 -5.00 -
DPS 8.00 10.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.86 2.73 2.69 2.55 2.04 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 355,755
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 112.61 104.76 103.46 101.81 96.53 69.81 -0.50%
EPS 7.22 1.51 6.50 4.73 4.06 -2.39 -
DPS 7.80 10.04 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.7892 2.7416 2.6116 2.4734 1.1659 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 4.18 3.52 3.60 3.30 3.16 0.00 -
P/RPS 3.62 3.37 3.38 3.14 1.87 0.00 -100.00%
P/EPS 56.49 234.67 53.73 67.70 44.51 0.00 -100.00%
EY 1.77 0.43 1.86 1.48 2.25 0.00 -100.00%
DY 1.91 2.84 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.46 1.29 1.34 1.29 1.55 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 10/08/04 08/08/03 19/08/02 29/08/01 29/08/00 - -
Price 4.16 3.66 3.60 3.64 3.50 0.00 -
P/RPS 3.60 3.51 3.38 3.47 2.07 0.00 -100.00%
P/EPS 56.22 244.00 53.73 74.67 49.30 0.00 -100.00%
EY 1.78 0.41 1.86 1.34 2.03 0.00 -100.00%
DY 1.92 2.73 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.45 1.34 1.34 1.43 1.72 0.00 -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

Post a Comment