Saturday, October 1, 2011

The AAPL Independent Analysts FQ4 Estimate Index

On October 18th Apple will announce results for the company's 4th fiscal quarter ended September 24th. To gauge expectations for the quarter, we asked members of the AAPL Independent Analysts group on Linkedin and members of the Apple Finance Board who have participated in prior quarterly indexes to submit estimates of the company's 4th fiscal quarter performance. 
Among the fourteen individuals who submitted estimates for this September quarter index are well known independent analysts Horace Dediu and Daniel Tello, returning analysts Navin Nagrani and Patrick Smellie and newcomers Michael Cranston and Martin Epstein. Collectively these individuals represent a cross section of the AAPL independent analyst community and come from various professional backgrounds and career interests. 
On average index participants anticipate the following September quarter unit sales results:


Macs
4,677,500


20.40% YOY Rise

iPhones
23,765,071


68.52% YOY Rise

iPods
7,158,857


20.91% YOY Decline

iPads
13,624,214


225.32% YOY Rise


Notes on the Unit Sales Numbers:

Mac sales: Over the first nine months of FY 2011, Macintosh unit sales rose 21.1%. The index average is inline with the recent unit sales trend and reflects confidence in Mac sales during the recent back-to-school season.
iPhone sales: The index average reflects expectations of a slower rate of growth in iPhone unit sales in the 4th quarter due to the release of the iPhone 5 in the holiday quarter. During the first nine months of the fiscal year iPhone unit sales rose 113%. 
iPod sales: The Apple iPod remains in a state of steady unit sales decline. The iOS-based Apple iPod touch remains the biggest revenue generator among the available iPod models. Apple's decision this year to offer $100 in iTunes content to students purchasing a new Mac versus a free iPod touch will influence iPod unit sales results in the quarter. 
iPad sales: The index average suggests anticipation of strong iPad unit sales in the September quarter as Apple strived to resolve the challenge of constrained product supplies. Index participants expect a rise in unit sales of 225% over the prior-year period. 

On average the index participants anticipate the following revenue and net income results:



Revenue
34,342,000,000


68.82%
YOY Rise

COGS
-20,072,000,000


58.45%
of Revenue

Gross Margin
14,270,000,000


41.55%
of Revenue

OpEx
-2,935,000,000


8.55%
of Revenue

OIE
109,000,000





Pre-Tax Inc.
11,444,000,000


33.32%
of Revenue

Tax Expense
-2,681,000,000


23.43%


Net Income
8,763,000,000


25.52%
of Revenue

EPS
9.31


100.65%
YOY Rise



Notes on the revenue and earnings estimates: 

Revenue: Analysts anticipate revenue growth in the September quarter of 68.8%, below the 78.2% pace of growth in the first nine months of the fiscal year. 
Gross Margins: The analysts expect gross margins for the quarter of 41.55%, slightly below the June quarter gross margin of 41.73% but above the gross margin of 36.92% in the prior-year quarter.
Operating Expenses: Consistent with recent trends, the independent analysts expect operating expenses to remain below 9% revenue and consume 8.55% of revenue in the September quarter.  
Income Taxes: The average tax rate among the analysts is 23.43%. This is inline with the 23.5% tax rate in the June quarter. 
Net Income: The surveyed analysts expect net income representing 25.52% of revenue and similar to the 25.58% of revenue that flowed to the net income line in the June quarter.
EPS: At $9.31 the analysts expect a 100.7% rise in eps as the rate of revenue growth continues to outpace the rate of growth in operating expenses and gross margins remain high. Over the first three quarter of the fiscal year, eps rose 96.2%


Tomorrow I will post an comprehensive overview as to why I expect Apple's September quarter earnings to approach $10 per share. Please follow the quarterly analyst comparisons at Apple 2.0 as many of the independent analyst estimates included in this index are compared to the September quarter estimates from the Wall Street pros.
Below are listed the individual unit sales and revenue and earnings estimates for the 14 analysts participating in the AAPL Independent Analysts FQ4 Estimate Index.
Disclosure: The author is long AAPL shares.
Robert Paul Leitao

AAPL FQ4 Individual Analyst Unit Sales Estimates:



Units
Units
Units
Units
Analyst Name
Macintosh
iPhone
iPod
iPad





Mark Beauch
4,662,000
26,088,000
7,693,000
14,250,000
Michel Contant
4,279,000
25,380,000
7,240,000
12,989,000
Michael Cranston
4,800,000
19,800,000
6,950,000
14,100,000
Horace Dediu
4,800,000
26,800,000
7,000,000
12,600,000
Martin Epstein
4,500,000
22,000,000
7,500,000
14,800,000
Corey Forsberg
4,500,000
22,000,000
7,250,000
14,000,000
Dennis Hildebrand
4,750,000
26,750,000
7,450,000
14,800,000
Luke Kittell
4,450,000
21,500,000
6,800,000
12,000,000
Robert Paul Leitao
4,500,000
26,500,000
7,250,000
14,500,000
Chuck McKenna
4,650,000
22,500,000
6,800,000
12,900,000
Navin Nagrani
5,350,000
23,000,000
6,750,000
12,500,000
Shafiq Shamji
4,800,000
24,500,000
7,300,000
14,800,000
Patrick Smellie
4,794,000
23,793,000
7,241,000
14,700,000
Daniel Tello
4,650,000
22,100,000
7,000,000
11,800,000





Average
4,677,500
23,765,071
7,158,857
13,624,214
Metrics
20.40%
68.52%
-20.91%
225.32%

YOY Rise
YOY Rise
YOY Decline
YOY Rise




Analyst FQ4 Revenue and Earnings Estimates:




Gross

Pre-Tax
Tax
Net

Analyst Name
Revenue
COGS
Margin
OpEx
Income
Expense
Income
EPS









Mark Beauch
37,088
-21,569
15,519
-3,532
12,087
-2,840
9,247
9.82
Michael Contant
34,305
-20,412
13,894
-2,830
11,259
-2,691
8,568
9.12
Michael Cranston
32,650
-19,200
13,450
-2,850
10,750
-2,526
8,224
8.75
Horace Dediu
34,520
-20,229
14,291
-2,700
11,641
-2,800
8,841
9.41
Martin Epstein
34,795
-20,181
14,614
-2,800
11,914
-2,800
9,114
9.71
Corey Forsberg
32,839
-19,375
13,464
-2,726
10,838
-2,466
8,372
8.91
Dennis Hildebrand
36,419
-20,900
15,519
-3,230
12,289
-2,951
9,338
9.93
Luke Kittell
31,026
-18,181
12,845
-2,700
10,235
-2,405
7,830
8.31
Robert Paul Leitao
36,701
-21,360
15,341
-3,225
12,316
-2,894
9,422
10.01
Chuck McKenna
33,175
-19,308
13,867
-2,700
11,352
-2,577
8,775
9.34
Navin Nagrani
34,181
-19,825
14,356
-3,247
11,159
-2,455
8,704
9.23
Shafiq Shamji
35,894
-20,962
14,932
-2,800
12,197
-2,915
9,282
9.85
Patrick Smellie
35,094
-20,811
14,283
-2,981
11,442
-2,746
8,696
9.23
Daniel Tello
32,100
-18,700
13,400
-2,770
10,730
-2,470
8,260
8.75









Average
34,342
-20,072
14,270
-2,935
11,444
-2,681
8,762
9.31