[F&N] YoY TTM Result on 30-Sep-2012 [#4]

Announcement Date
08-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 2.77%
YoY- -28.48%
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 4,060,239 3,818,802 3,508,225 3,224,905 3,915,431 3,637,726 3,509,594 2.45%
PBT 333,829 315,469 307,765 230,208 463,656 388,983 287,266 2.53%
Tax -53,757 -56,061 -48,307 43,782 -80,526 305,066 -44,344 3.25%
NP 280,072 259,408 259,458 273,990 383,130 694,049 242,922 2.39%
-
NP to SH 280,074 259,429 259,485 274,030 383,130 695,291 224,432 3.75%
-
Tax Rate 16.10% 17.77% 15.70% -19.02% 17.37% -78.43% 15.44% -
Total Cost 3,780,167 3,559,394 3,248,767 2,950,915 3,532,301 2,943,677 3,266,672 2.46%
-
Net Worth 1,873,721 1,690,240 1,646,091 1,544,135 1,554,643 1,792,944 1,296,674 6.32%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 130,719 201,269 218,164 209,188 348,136 586,388 148,879 -2.14%
Div Payout % 46.67% 77.58% 84.08% 76.34% 90.87% 84.34% 66.34% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,873,721 1,690,240 1,646,091 1,544,135 1,554,643 1,792,944 1,296,674 6.32%
NOSH 365,961 365,852 363,375 360,779 359,040 356,450 357,210 0.40%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.90% 6.79% 7.40% 8.50% 9.79% 19.08% 6.92% -
ROE 14.95% 15.35% 15.76% 17.75% 24.64% 38.78% 17.31% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1,109.47 1,043.81 965.45 893.87 1,090.53 1,020.54 982.50 2.04%
EPS 76.53 70.91 71.41 75.96 106.71 195.06 62.83 3.34%
DPS 35.72 55.00 60.00 58.00 96.96 164.50 41.75 -2.56%
NAPS 5.12 4.62 4.53 4.28 4.33 5.03 3.63 5.89%
Adjusted Per Share Value based on latest NOSH - 360,779
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1,107.00 1,041.17 956.50 879.25 1,067.52 991.80 956.87 2.45%
EPS 76.36 70.73 70.75 74.71 104.46 189.57 61.19 3.75%
DPS 35.64 54.87 59.48 57.03 94.92 159.88 40.59 -2.14%
NAPS 5.1086 4.6083 4.488 4.21 4.2386 4.8884 3.5353 6.32%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 18.30 16.98 18.60 18.20 16.50 14.46 10.32 -
P/RPS 1.65 1.63 1.93 2.04 1.51 1.42 1.05 7.82%
P/EPS 23.91 23.95 26.05 23.96 15.46 7.41 16.43 6.44%
EY 4.18 4.18 3.84 4.17 6.47 13.49 6.09 -6.07%
DY 1.95 3.24 3.23 3.19 5.88 11.38 4.05 -11.46%
P/NAPS 3.57 3.68 4.11 4.25 3.81 2.87 2.84 3.88%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 03/11/15 06/11/14 07/11/13 08/11/12 04/11/11 08/11/10 09/11/09 -
Price 18.00 16.12 18.58 18.74 17.14 14.62 10.56 -
P/RPS 1.62 1.54 1.92 2.10 1.57 1.43 1.07 7.15%
P/EPS 23.52 22.73 26.02 24.67 16.06 7.50 16.81 5.75%
EY 4.25 4.40 3.84 4.05 6.23 13.34 5.95 -5.45%
DY 1.98 3.41 3.23 3.09 5.66 11.25 3.95 -10.86%
P/NAPS 3.52 3.49 4.10 4.38 3.96 2.91 2.91 3.22%

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