[F&N] YoY Annualized Quarter Result on 31-Mar-2012 [#2]

Announcement Date
07-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 78.22%
YoY- -37.76%
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 3,952,420 3,766,312 3,438,970 2,947,454 4,074,988 3,509,406 3,757,850 0.84%
PBT 335,596 337,792 262,886 222,472 595,248 393,302 300,974 1.83%
Tax -54,748 -64,096 -40,622 75,134 -117,104 -64,900 -73,110 -4.70%
NP 280,848 273,696 222,264 297,606 478,144 328,402 227,864 3.54%
-
NP to SH 280,850 273,714 222,282 297,606 478,144 325,938 208,464 5.09%
-
Tax Rate 16.31% 18.97% 15.45% -33.77% 19.67% 16.50% 24.29% -
Total Cost 3,671,572 3,492,616 3,216,706 2,649,848 3,596,844 3,181,004 3,529,986 0.65%
-
Net Worth 1,766,283 1,638,634 1,559,797 1,473,618 1,510,305 1,337,272 1,213,075 6.45%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 1,609 160,578 145,097 144,119 250,524 117,680 90,713 -48.91%
Div Payout % 0.57% 58.67% 65.28% 48.43% 52.40% 36.11% 43.52% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,766,283 1,638,634 1,559,797 1,473,618 1,510,305 1,337,272 1,213,075 6.45%
NOSH 365,690 364,952 362,743 360,297 357,892 356,606 355,740 0.46%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.11% 7.27% 6.46% 10.10% 11.73% 9.36% 6.06% -
ROE 15.90% 16.70% 14.25% 20.20% 31.66% 24.37% 17.18% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1,080.81 1,032.00 948.04 818.06 1,138.61 984.11 1,056.35 0.38%
EPS 76.80 75.00 61.20 82.60 133.60 91.40 58.60 4.60%
DPS 0.44 44.00 40.00 40.00 70.00 33.00 25.50 -49.15%
NAPS 4.83 4.49 4.30 4.09 4.22 3.75 3.41 5.97%
Adjusted Per Share Value based on latest NOSH - 360,461
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1,077.60 1,026.86 937.61 803.61 1,111.02 956.82 1,024.56 0.84%
EPS 76.57 74.63 60.60 81.14 130.36 88.87 56.84 5.08%
DPS 0.44 43.78 39.56 39.29 68.30 32.08 24.73 -48.89%
NAPS 4.8157 4.4676 4.2527 4.0177 4.1178 3.646 3.3074 6.45%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 18.16 18.02 18.50 18.88 15.62 10.58 8.25 -
P/RPS 1.68 1.75 1.95 2.31 1.37 1.08 0.78 13.63%
P/EPS 23.65 24.03 30.19 22.86 11.69 11.58 14.08 9.02%
EY 4.23 4.16 3.31 4.38 8.55 8.64 7.10 -8.26%
DY 0.02 2.44 2.16 2.12 4.48 3.12 3.09 -56.81%
P/NAPS 3.76 4.01 4.30 4.62 3.70 2.82 2.42 7.61%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 05/05/15 07/05/14 07/05/13 07/05/12 05/05/11 06/05/10 04/05/09 -
Price 18.54 18.08 18.08 19.00 18.40 10.72 8.75 -
P/RPS 1.72 1.75 1.91 2.32 1.62 1.09 0.83 12.90%
P/EPS 24.14 24.11 29.50 23.00 13.77 11.73 14.93 8.33%
EY 4.14 4.15 3.39 4.35 7.26 8.53 6.70 -7.70%
DY 0.02 2.43 2.21 2.11 3.80 3.08 2.91 -56.37%
P/NAPS 3.84 4.03 4.20 4.65 4.36 2.86 2.57 6.91%

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