[F&N] YoY Quarter Result on 30-Jun-2022 [#3]

Announcement Date
03-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
30-Jun-2022 [#3]
Profit Trend
QoQ- 3.87%
YoY- 1.4%
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 1,118,249 1,059,642 918,072 1,066,336 1,029,747 1,041,277 1,095,805 0.33%
PBT 114,410 119,191 119,998 155,488 107,037 73,528 111,777 0.38%
Tax -16,943 -23,049 -26,152 -40,552 -2,552 -4,164 -18,226 -1.20%
NP 97,467 96,142 93,846 114,936 104,485 69,364 93,551 0.68%
-
NP to SH 97,500 96,156 93,853 114,944 104,495 69,372 93,551 0.69%
-
Tax Rate 14.81% 19.34% 21.79% 26.08% 2.38% 5.66% 16.31% -
Total Cost 1,020,782 963,500 824,226 951,400 925,262 971,913 1,002,254 0.30%
-
Net Worth 2,896,108 2,796,700 2,646,577 2,460,302 2,205,926 2,110,210 1,918,712 7.09%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 2,896,108 2,796,700 2,646,577 2,460,302 2,205,926 2,110,210 1,918,712 7.09%
NOSH 366,778 366,778 366,778 366,778 366,778 366,778 366,778 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 8.72% 9.07% 10.22% 10.78% 10.15% 6.66% 8.54% -
ROE 3.37% 3.44% 3.55% 4.67% 4.74% 3.29% 4.88% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 305.04 289.09 250.45 290.82 281.02 284.23 298.69 0.35%
EPS 26.60 26.20 25.60 31.30 28.50 18.90 25.50 0.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.90 7.63 7.22 6.71 6.02 5.76 5.23 7.11%
Adjusted Per Share Value based on latest NOSH - 366,778
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 304.88 288.91 250.31 290.73 280.75 283.90 298.76 0.33%
EPS 26.58 26.22 25.59 31.34 28.49 18.91 25.51 0.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.8961 7.625 7.2157 6.7079 6.0143 5.7534 5.2313 7.09%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 21.20 26.40 32.48 34.56 39.02 25.30 25.12 -
P/RPS 6.95 9.13 12.97 11.88 13.89 8.90 8.31 -2.93%
P/EPS 79.71 100.63 126.86 110.24 136.83 133.61 98.51 -3.46%
EY 1.25 0.99 0.79 0.91 0.73 0.75 1.02 3.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 3.46 4.50 5.15 6.48 4.39 4.80 -9.25%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 03/08/22 04/08/21 04/08/20 06/08/19 02/08/18 03/08/17 02/08/16 -
Price 21.94 24.44 30.52 33.90 37.40 24.82 26.34 -
P/RPS 7.19 8.45 12.19 11.66 13.31 8.73 8.72 -3.16%
P/EPS 82.49 93.16 119.20 108.14 131.15 131.08 103.29 -3.67%
EY 1.21 1.07 0.84 0.92 0.76 0.76 0.97 3.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 3.20 4.23 5.05 6.21 4.31 5.04 -9.43%

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