[F&N] QoQ TTM Result on 31-Mar-2016 [#2]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
TTM Result
Revenue	4,162,555	4,124,773	4,156,086	4,136,497	4,077,215	4,060,239	4,016,941	2.39%
YoY %	0.92%	-0.75%	0.47%	1.45%	0.42%	1.08%	-	-
Horiz. %	103.62%	102.68%	103.46%	102.98%	101.50%	101.08%	100.00%	-
PBT	415,103	442,937	458,958	445,484	424,426	333,829	341,462	13.83%
YoY %	-6.28%	-3.49%	3.02%	4.96%	27.14%	-2.24%	-	-
Horiz. %	121.57%	129.72%	134.41%	130.46%	124.30%	97.76%	100.00%	-
Tax	-54,120	-57,567	-66,453	-63,605	-62,627	-53,757	-55,929	-2.15%
YoY %	5.99%	13.37%	-4.48%	-1.56%	-16.50%	3.88%	-	-
Horiz. %	96.77%	102.93%	118.82%	113.72%	111.98%	96.12%	100.00%	-
NP	360,983	385,370	392,505	381,879	361,799	280,072	285,533	16.83%
YoY %	-6.33%	-1.82%	2.78%	5.55%	29.18%	-1.91%	-	-
Horiz. %	126.42%	134.97%	137.46%	133.74%	126.71%	98.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	360,988	385,372	392,507	381,881	361,801	280,074	285,545	16.83%
YoY %	-6.33%	-1.82%	2.78%	5.55%	29.18%	-1.92%	-	-
Horiz. %	126.42%	134.96%	137.46%	133.74%	126.71%	98.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.04%	13.00%	14.48%	14.28%	14.76%	16.10%	16.38%	-
YoY %	0.31%	-10.22%	1.40%	-3.25%	-8.32%	-1.71%	-	-
Horiz. %	79.61%	79.37%	88.40%	87.18%	90.11%	98.29%	100.00%	-
Total Cost	3,801,572	3,739,403	3,763,581	3,754,618	3,715,416	3,780,167	3,731,408	1.24%
YoY %	1.66%	-0.64%	0.24%	1.06%	-1.71%	1.31%	-	-
Horiz. %	101.88%	100.21%	100.86%	100.62%	99.57%	101.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,140,871	1,987,168	1,916,308	1,907,255	1,976,810	1,873,721	1,768,092	13.53%
YoY %	7.73%	3.70%	0.47%	-3.52%	5.50%	5.97%	-	-
Horiz. %	121.08%	112.39%	108.38%	107.87%	111.80%	105.97%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	210,621	210,621	228,919	228,919	130,719	130,719	121,534	44.03%
YoY %	0.00%	-7.99%	0.00%	75.12%	0.00%	7.56%	-	-
Horiz. %	173.30%	173.30%	188.36%	188.36%	107.56%	107.56%	100.00%	-
Div Payout %	58.35%	54.65%	58.32%	59.95%	36.13%	46.67%	42.56%	-
YoY %	6.77%	-6.29%	-2.72%	65.93%	-22.58%	9.66%	-	-
Horiz. %	137.10%	128.41%	137.03%	140.86%	84.89%	109.66%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	2,140,871	1,987,168	1,916,308	1,907,255	1,976,810	1,873,721	1,768,092	13.53%
YoY %	7.73%	3.70%	0.47%	-3.52%	5.50%	5.97%	-	-
Horiz. %	121.08%	112.39%	108.38%	107.87%	111.80%	105.97%	100.00%	-
NOSH	366,778	366,778	366,778	366,778	366,778	365,961	365,308	0.26%
YoY %	0.00%	0.00%	0.00%	0.00%	0.22%	0.18%	-	-
Horiz. %	100.40%	100.40%	100.40%	100.40%	100.40%	100.18%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	8.67%	9.34%	9.44%	9.23%	8.87%	6.90%	7.11%	-
YoY %	-7.17%	-1.06%	2.28%	4.06%	28.55%	-2.95%	-	-
Horiz. %	121.94%	131.36%	132.77%	129.82%	124.75%	97.05%	100.00%	-
ROE	16.86%	19.39%	20.48%	20.02%	18.30%	14.95%	16.15%	-
YoY %	-13.05%	-5.32%	2.30%	9.40%	22.41%	-7.43%	-	-
Horiz. %	104.40%	120.06%	126.81%	123.96%	113.31%	92.57%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	1,137.43	1,127.11	1,134.28	1,129.96	1,113.76	1,109.47	1,099.60	2.27%
YoY %	0.92%	-0.63%	0.38%	1.45%	0.39%	0.90%	-	-
Horiz. %	103.44%	102.50%	103.15%	102.76%	101.29%	100.90%	100.00%	-
EPS	98.64	105.30	107.12	104.32	98.83	76.53	78.17	16.69%
YoY %	-6.32%	-1.70%	2.68%	5.55%	29.14%	-2.10%	-	-
Horiz. %	126.19%	134.71%	137.03%	133.45%	126.43%	97.90%	100.00%	-
DPS	57.50	57.50	62.50	62.50	35.72	35.72	33.22	43.92%
YoY %	0.00%	-8.00%	0.00%	74.97%	0.00%	7.53%	-	-
Horiz. %	173.09%	173.09%	188.14%	188.14%	107.53%	107.53%	100.00%	-
NAPS	5.85	5.43	5.23	5.21	5.40	5.12	4.84	13.40%
YoY %	7.73%	3.82%	0.38%	-3.52%	5.47%	5.79%	-	-
Horiz. %	120.87%	112.19%	108.06%	107.64%	111.57%	105.79%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 366,778
RPS	1,134.90	1,124.60	1,133.13	1,127.79	1,111.63	1,107.00	1,095.20	2.39%
YoY %	0.92%	-0.75%	0.47%	1.45%	0.42%	1.08%	-	-
Horiz. %	103.62%	102.68%	103.46%	102.98%	101.50%	101.08%	100.00%	-
EPS	98.42	105.07	107.01	104.12	98.64	76.36	77.85	16.83%
YoY %	-6.33%	-1.81%	2.78%	5.56%	29.18%	-1.91%	-	-
Horiz. %	126.42%	134.96%	137.46%	133.74%	126.71%	98.09%	100.00%	-
DPS	57.42	57.42	62.41	62.41	35.64	35.64	33.14	44.01%
YoY %	0.00%	-8.00%	0.00%	75.11%	0.00%	7.54%	-	-
Horiz. %	173.26%	173.26%	188.32%	188.32%	107.54%	107.54%	100.00%	-
NAPS	5.837	5.4179	5.2247	5.20	5.3897	5.1086	4.8206	13.53%
YoY %	7.74%	3.70%	0.48%	-3.52%	5.50%	5.97%	-	-
Horiz. %	121.08%	112.39%	108.38%	107.87%	111.81%	105.97%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	23.48	24.06	25.12	20.70	18.50	18.30	17.80	-
P/RPS	2.06	2.13	2.21	1.83	1.66	1.65	1.62	17.28%
YoY %	-3.29%	-3.62%	20.77%	10.24%	0.61%	1.85%	-	-
Horiz. %	127.16%	131.48%	136.42%	112.96%	102.47%	101.85%	100.00%	-
P/EPS	23.80	22.85	23.45	19.84	18.72	23.91	22.77	2.97%
YoY %	4.16%	-2.56%	18.20%	5.98%	-21.71%	5.01%	-	-
Horiz. %	104.52%	100.35%	102.99%	87.13%	82.21%	105.01%	100.00%	-
EY	4.20	4.38	4.26	5.04	5.34	4.18	4.39	-2.89%
YoY %	-4.11%	2.82%	-15.48%	-5.62%	27.75%	-4.78%	-	-
Horiz. %	95.67%	99.77%	97.04%	114.81%	121.64%	95.22%	100.00%	-
DY	2.45	2.39	2.49	3.02	1.93	1.95	1.87	19.63%
YoY %	2.51%	-4.02%	-17.55%	56.48%	-1.03%	4.28%	-	-
Horiz. %	131.02%	127.81%	133.16%	161.50%	103.21%	104.28%	100.00%	-
P/NAPS	4.01	4.43	4.80	3.97	3.43	3.57	3.68	5.86%
YoY %	-9.48%	-7.71%	20.91%	15.74%	-3.92%	-2.99%	-	-
Horiz. %	108.97%	120.38%	130.43%	107.88%	93.21%	97.01%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	07/02/17	03/11/16	02/08/16	04/05/16	02/02/16	03/11/15	04/08/15	-
Price	23.66	24.30	26.34	22.18	18.28	18.00	18.40	-
P/RPS	2.08	2.16	2.32	1.96	1.64	1.62	1.67	15.68%
YoY %	-3.70%	-6.90%	18.37%	19.51%	1.23%	-2.99%	-	-
Horiz. %	124.55%	129.34%	138.92%	117.37%	98.20%	97.01%	100.00%	-
P/EPS	23.99	23.08	24.59	21.26	18.50	23.52	23.54	1.26%
YoY %	3.94%	-6.14%	15.66%	14.92%	-21.34%	-0.08%	-	-
Horiz. %	101.91%	98.05%	104.46%	90.31%	78.59%	99.92%	100.00%	-
EY	4.17	4.33	4.07	4.70	5.41	4.25	4.25	-1.25%
YoY %	-3.70%	6.39%	-13.40%	-13.12%	27.29%	0.00%	-	-
Horiz. %	98.12%	101.88%	95.76%	110.59%	127.29%	100.00%	100.00%	-
DY	2.43	2.37	2.37	2.82	1.95	1.98	1.81	21.58%
YoY %	2.53%	0.00%	-15.96%	44.62%	-1.52%	9.39%	-	-
Horiz. %	134.25%	130.94%	130.94%	155.80%	107.73%	109.39%	100.00%	-
P/NAPS	4.04	4.48	5.04	4.26	3.39	3.52	3.80	4.14%
YoY %	-9.82%	-11.11%	18.31%	25.66%	-3.69%	-7.37%	-	-
Horiz. %	106.32%	117.89%	132.63%	112.11%	89.21%	92.63%	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