[F&N] QoQ TTM Result on 31-Mar-2015 [#2]

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
TTM Result
Revenue	4,077,215	4,060,239	4,016,941	3,911,856	3,907,366	3,818,802	3,751,815	5.68%
YoY %	0.42%	1.08%	2.69%	0.11%	2.32%	1.79%	-	-
Horiz. %	108.67%	108.22%	107.07%	104.27%	104.15%	101.79%	100.00%	-
PBT	424,426	333,829	341,462	314,371	310,583	315,469	327,288	18.86%
YoY %	27.14%	-2.24%	8.62%	1.22%	-1.55%	-3.61%	-	-
Horiz. %	129.68%	102.00%	104.33%	96.05%	94.90%	96.39%	100.00%	-
Tax	-62,627	-53,757	-55,929	-51,387	-49,997	-56,061	-50,058	16.05%
YoY %	-16.50%	3.88%	-8.84%	-2.78%	10.82%	-11.99%	-	-
Horiz. %	125.11%	107.39%	111.73%	102.65%	99.88%	111.99%	100.00%	-
NP	361,799	280,072	285,533	262,984	260,586	259,408	277,230	19.36%
YoY %	29.18%	-1.91%	8.57%	0.92%	0.45%	-6.43%	-	-
Horiz. %	130.50%	101.03%	102.99%	94.86%	94.00%	93.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	361,801	280,074	285,545	262,997	260,598	259,429	277,249	19.35%
YoY %	29.18%	-1.92%	8.57%	0.92%	0.45%	-6.43%	-	-
Horiz. %	130.50%	101.02%	102.99%	94.86%	93.99%	93.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.76%	16.10%	16.38%	16.35%	16.10%	17.77%	15.29%	-
YoY %	-8.32%	-1.71%	0.18%	1.55%	-9.40%	16.22%	-	-
Horiz. %	96.53%	105.30%	107.13%	106.93%	105.30%	116.22%	100.00%	-
Total Cost	3,715,416	3,780,167	3,731,408	3,648,872	3,646,780	3,559,394	3,474,585	4.55%
YoY %	-1.71%	1.31%	2.26%	0.06%	2.46%	2.44%	-	-
Horiz. %	106.93%	108.79%	107.39%	105.02%	104.96%	102.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,976,810	1,873,721	1,768,092	1,764,076	1,786,820	1,690,240	1,617,371	14.27%
YoY %	5.50%	5.97%	0.23%	-1.27%	5.71%	4.51%	-	-
Horiz. %	122.22%	115.85%	109.32%	109.07%	110.48%	104.51%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	130,719	130,719	121,534	121,534	201,269	201,269	146,155	-7.15%
YoY %	0.00%	7.56%	0.00%	-39.62%	0.00%	37.71%	-	-
Horiz. %	89.44%	89.44%	83.15%	83.15%	137.71%	137.71%	100.00%	-
Div Payout %	36.13%	46.67%	42.56%	46.21%	77.23%	77.58%	52.72%	-
YoY %	-22.58%	9.66%	-7.90%	-40.17%	-0.45%	47.15%	-	-
Horiz. %	68.53%	88.52%	80.73%	87.65%	146.49%	147.15%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	1,976,810	1,873,721	1,768,092	1,764,076	1,786,820	1,690,240	1,617,371	14.27%
YoY %	5.50%	5.97%	0.23%	-1.27%	5.71%	4.51%	-	-
Horiz. %	122.22%	115.85%	109.32%	109.07%	110.48%	104.51%	100.00%	-
NOSH	366,778	365,961	365,308	365,233	366,151	365,852	365,921	0.15%
YoY %	0.22%	0.18%	0.02%	-0.25%	0.08%	-0.02%	-	-
Horiz. %	100.23%	100.01%	99.83%	99.81%	100.06%	99.98%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	8.87%	6.90%	7.11%	6.72%	6.67%	6.79%	7.39%	-
YoY %	28.55%	-2.95%	5.80%	0.75%	-1.77%	-8.12%	-	-
Horiz. %	120.03%	93.37%	96.21%	90.93%	90.26%	91.88%	100.00%	-
ROE	18.30%	14.95%	16.15%	14.91%	14.58%	15.35%	17.14%	-
YoY %	22.41%	-7.43%	8.32%	2.26%	-5.02%	-10.44%	-	-
Horiz. %	106.77%	87.22%	94.22%	86.99%	85.06%	89.56%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	1,113.76	1,109.47	1,099.60	1,071.06	1,067.14	1,043.81	1,025.31	5.65%
YoY %	0.39%	0.90%	2.66%	0.37%	2.24%	1.80%	-	-
Horiz. %	108.63%	108.21%	107.25%	104.46%	104.08%	101.80%	100.00%	-
EPS	98.83	76.53	78.17	72.01	71.17	70.91	75.77	19.32%
YoY %	29.14%	-2.10%	8.55%	1.18%	0.37%	-6.41%	-	-
Horiz. %	130.43%	101.00%	103.17%	95.04%	93.93%	93.59%	100.00%	-
DPS	35.72	35.72	33.22	33.22	55.00	55.00	40.22	-7.58%
YoY %	0.00%	7.53%	0.00%	-39.60%	0.00%	36.75%	-	-
Horiz. %	88.81%	88.81%	82.60%	82.60%	136.75%	136.75%	100.00%	-
NAPS	5.40	5.12	4.84	4.83	4.88	4.62	4.42	14.24%
YoY %	5.47%	5.79%	0.21%	-1.02%	5.63%	4.52%	-	-
Horiz. %	122.17%	115.84%	109.50%	109.28%	110.41%	104.52%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 365,233
RPS	1,112.96	1,108.32	1,096.50	1,067.82	1,066.59	1,042.42	1,024.13	5.68%
YoY %	0.42%	1.08%	2.69%	0.12%	2.32%	1.79%	-	-
Horiz. %	108.67%	108.22%	107.07%	104.27%	104.15%	101.79%	100.00%	-
EPS	98.76	76.45	77.95	71.79	71.14	70.82	75.68	19.35%
YoY %	29.18%	-1.92%	8.58%	0.91%	0.45%	-6.42%	-	-
Horiz. %	130.50%	101.02%	103.00%	94.86%	94.00%	93.58%	100.00%	-
DPS	35.68	35.68	33.18	33.18	54.94	54.94	39.90	-7.16%
YoY %	0.00%	7.53%	0.00%	-39.61%	0.00%	37.69%	-	-
Horiz. %	89.42%	89.42%	83.16%	83.16%	137.69%	137.69%	100.00%	-
NAPS	5.3961	5.1147	4.8264	4.8154	4.8775	4.6139	4.4149	14.27%
YoY %	5.50%	5.97%	0.23%	-1.27%	5.71%	4.51%	-	-
Horiz. %	122.22%	115.85%	109.32%	109.07%	110.48%	104.51%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	18.50	18.30	17.80	18.16	17.44	16.98	18.30	-
P/RPS	1.66	1.65	1.62	1.70	1.63	1.63	1.78	-4.53%
YoY %	0.61%	1.85%	-4.71%	4.29%	0.00%	-8.43%	-	-
Horiz. %	93.26%	92.70%	91.01%	95.51%	91.57%	91.57%	100.00%	-
P/EPS	18.72	23.91	22.77	25.22	24.50	23.95	24.15	-15.57%
YoY %	-21.71%	5.01%	-9.71%	2.94%	2.30%	-0.83%	-	-
Horiz. %	77.52%	99.01%	94.29%	104.43%	101.45%	99.17%	100.00%	-
EY	5.34	4.18	4.39	3.97	4.08	4.18	4.14	18.43%
YoY %	27.75%	-4.78%	10.58%	-2.70%	-2.39%	0.97%	-	-
Horiz. %	128.99%	100.97%	106.04%	95.89%	98.55%	100.97%	100.00%	-
DY	1.93	1.95	1.87	1.83	3.15	3.24	2.20	-8.33%
YoY %	-1.03%	4.28%	2.19%	-41.90%	-2.78%	47.27%	-	-
Horiz. %	87.73%	88.64%	85.00%	83.18%	143.18%	147.27%	100.00%	-
P/NAPS	3.43	3.57	3.68	3.76	3.57	3.68	4.14	-11.75%
YoY %	-3.92%	-2.99%	-2.13%	5.32%	-2.99%	-11.11%	-	-
Horiz. %	82.85%	86.23%	88.89%	90.82%	86.23%	88.89%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	02/02/16	03/11/15	04/08/15	05/05/15	10/02/15	06/11/14	06/08/14	-
Price	18.28	18.00	18.40	18.54	19.08	16.12	17.80	-
P/RPS	1.64	1.62	1.67	1.73	1.79	1.54	1.74	-3.85%
YoY %	1.23%	-2.99%	-3.47%	-3.35%	16.23%	-11.49%	-	-
Horiz. %	94.25%	93.10%	95.98%	99.43%	102.87%	88.51%	100.00%	-
P/EPS	18.50	23.52	23.54	25.75	26.81	22.73	23.49	-14.68%
YoY %	-21.34%	-0.08%	-8.58%	-3.95%	17.95%	-3.24%	-	-
Horiz. %	78.76%	100.13%	100.21%	109.62%	114.13%	96.76%	100.00%	-
EY	5.41	4.25	4.25	3.88	3.73	4.40	4.26	17.22%
YoY %	27.29%	0.00%	9.54%	4.02%	-15.23%	3.29%	-	-
Horiz. %	127.00%	99.77%	99.77%	91.08%	87.56%	103.29%	100.00%	-
DY	1.95	1.98	1.81	1.79	2.88	3.41	2.26	-9.34%
YoY %	-1.52%	9.39%	1.12%	-37.85%	-15.54%	50.88%	-	-
Horiz. %	86.28%	87.61%	80.09%	79.20%	127.43%	150.88%	100.00%	-
P/NAPS	3.39	3.52	3.80	3.84	3.91	3.49	4.03	-10.86%
YoY %	-3.69%	-7.37%	-1.04%	-1.79%	12.03%	-13.40%	-	-
Horiz. %	84.12%	87.34%	94.29%	95.29%	97.02%	86.60%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos