Highlights

[F&N] QoQ Annualized Quarter Result on 2018-06-30 [#3]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 02-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 30-Jun-2018  [#3]
Profit Trend QoQ -     1.60%    YoY -     0.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 4,071,432 4,041,088 4,109,859 4,150,958 4,166,944 4,275,720 4,101,374 -0.49%
  QoQ % 0.75% -1.67% -0.99% -0.38% -2.54% 4.25% -
  Horiz. % 99.27% 98.53% 100.21% 101.21% 101.60% 104.25% 100.00%
PBT 576,034 616,232 422,729 430,773 432,086 460,528 353,713 38.46%
  QoQ % -6.52% 45.77% -1.87% -0.30% -6.18% 30.20% -
  Horiz. % 162.85% 174.22% 119.51% 121.79% 122.16% 130.20% 100.00%
Tax -121,492 -124,820 -37,633 -25,618 -33,324 -33,228 -30,366 152.24%
  QoQ % 2.67% -231.68% -46.90% 23.12% -0.29% -9.43% -
  Horiz. % 400.09% 411.05% 123.93% 84.37% 109.74% 109.43% 100.00%
NP 454,542 491,412 385,096 405,154 398,762 427,300 323,347 25.51%
  QoQ % -7.50% 27.61% -4.95% 1.60% -6.68% 32.15% -
  Horiz. % 140.57% 151.98% 119.10% 125.30% 123.32% 132.15% 100.00%
NP to SH 454,578 491,448 385,133 405,192 398,798 427,336 323,377 25.51%
  QoQ % -7.50% 27.60% -4.95% 1.60% -6.68% 32.15% -
  Horiz. % 140.57% 151.97% 119.10% 125.30% 123.32% 132.15% 100.00%
Tax Rate 21.09 % 20.26 % 8.90 % 5.95 % 7.71 % 7.22 % 8.58 % 82.23%
  QoQ % 4.10% 127.64% 49.58% -22.83% 6.79% -15.85% -
  Horiz. % 245.80% 236.13% 103.73% 69.35% 89.86% 84.15% 100.00%
Total Cost 3,616,890 3,549,676 3,724,763 3,745,804 3,768,182 3,848,420 3,778,027 -2.87%
  QoQ % 1.89% -4.70% -0.56% -0.59% -2.08% 1.86% -
  Horiz. % 95.73% 93.96% 98.59% 99.15% 99.74% 101.86% 100.00%
Net Worth 2,422,021 2,425,243 2,312,047 2,205,926 2,203,753 2,225,717 2,130,818 8.92%
  QoQ % -0.13% 4.90% 4.81% 0.10% -0.99% 4.45% -
  Horiz. % 113.67% 113.82% 108.51% 103.52% 103.42% 104.45% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 198,165 - 210,685 131,915 197,678 - 210,518 -3.95%
  QoQ % 0.00% 0.00% 59.71% -33.27% 0.00% 0.00% -
  Horiz. % 94.13% 0.00% 100.08% 62.66% 93.90% 0.00% 100.00%
Div Payout % 43.59 % - % 54.70 % 32.56 % 49.57 % - % 65.10 % -23.48%
  QoQ % 0.00% 0.00% 68.00% -34.32% 0.00% 0.00% -
  Horiz. % 66.96% 0.00% 84.02% 50.02% 76.14% 0.00% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 2,422,021 2,425,243 2,312,047 2,205,926 2,203,753 2,225,717 2,130,818 8.92%
  QoQ % -0.13% 4.90% 4.81% 0.10% -0.99% 4.45% -
  Horiz. % 113.67% 113.82% 108.51% 103.52% 103.42% 104.45% 100.00%
NOSH 366,973 366,351 366,410 366,433 366,072 366,072 366,120 0.16%
  QoQ % 0.17% -0.02% -0.01% 0.10% 0.00% -0.01% -
  Horiz. % 100.23% 100.06% 100.08% 100.09% 99.99% 99.99% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 11.16 % 12.16 % 9.37 % 9.76 % 9.57 % 9.99 % 7.88 % 26.14%
  QoQ % -8.22% 29.78% -4.00% 1.99% -4.20% 26.78% -
  Horiz. % 141.62% 154.31% 118.91% 123.86% 121.45% 126.78% 100.00%
ROE 18.77 % 20.26 % 16.66 % 18.37 % 18.10 % 19.20 % 15.18 % 15.22%
  QoQ % -7.35% 21.61% -9.31% 1.49% -5.73% 26.48% -
  Horiz. % 123.65% 133.47% 109.75% 121.01% 119.24% 126.48% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 1,109.46 1,103.06 1,121.66 1,132.80 1,138.29 1,168.00 1,120.23 -0.64%
  QoQ % 0.58% -1.66% -0.98% -0.48% -2.54% 4.26% -
  Horiz. % 99.04% 98.47% 100.13% 101.12% 101.61% 104.26% 100.00%
EPS 124.00 134.00 104.90 110.40 109.00 116.80 88.30 25.43%
  QoQ % -7.46% 27.74% -4.98% 1.28% -6.68% 32.28% -
  Horiz. % 140.43% 151.76% 118.80% 125.03% 123.44% 132.28% 100.00%
DPS 54.00 0.00 57.50 36.00 54.00 0.00 57.50 -4.10%
  QoQ % 0.00% 0.00% 59.72% -33.33% 0.00% 0.00% -
  Horiz. % 93.91% 0.00% 100.00% 62.61% 93.91% 0.00% 100.00%
NAPS 6.6000 6.6200 6.3100 6.0200 6.0200 6.0800 5.8200 8.75%
  QoQ % -0.30% 4.91% 4.82% 0.00% -0.99% 4.47% -
  Horiz. % 113.40% 113.75% 108.42% 103.44% 103.44% 104.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 1,110.05 1,101.78 1,120.53 1,131.73 1,136.09 1,165.75 1,118.22 -0.49%
  QoQ % 0.75% -1.67% -0.99% -0.38% -2.54% 4.25% -
  Horiz. % 99.27% 98.53% 100.21% 101.21% 101.60% 104.25% 100.00%
EPS 123.94 133.99 105.00 110.47 108.73 116.51 88.17 25.51%
  QoQ % -7.50% 27.61% -4.95% 1.60% -6.68% 32.14% -
  Horiz. % 140.57% 151.97% 119.09% 125.29% 123.32% 132.14% 100.00%
DPS 54.03 0.00 57.44 35.97 53.90 0.00 57.40 -3.96%
  QoQ % 0.00% 0.00% 59.69% -33.27% 0.00% 0.00% -
  Horiz. % 94.13% 0.00% 100.07% 62.67% 93.90% 0.00% 100.00%
NAPS 6.6035 6.6123 6.3037 6.0143 6.0084 6.0683 5.8096 8.92%
  QoQ % -0.13% 4.90% 4.81% 0.10% -0.99% 4.45% -
  Horiz. % 113.67% 113.82% 108.50% 103.52% 103.42% 104.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 34.8400 33.5000 37.7200 39.0200 33.3800 27.0000 24.6600 -
P/RPS 3.14 3.04 3.36 3.44 2.93 2.31 2.20 26.79%
  QoQ % 3.29% -9.52% -2.33% 17.41% 26.84% 5.00% -
  Horiz. % 142.73% 138.18% 152.73% 156.36% 133.18% 105.00% 100.00%
P/EPS 28.13 24.97 35.89 35.29 30.64 23.13 27.92 0.50%
  QoQ % 12.66% -30.43% 1.70% 15.18% 32.47% -17.16% -
  Horiz. % 100.75% 89.43% 128.55% 126.40% 109.74% 82.84% 100.00%
EY 3.56 4.00 2.79 2.83 3.26 4.32 3.58 -0.37%
  QoQ % -11.00% 43.37% -1.41% -13.19% -24.54% 20.67% -
  Horiz. % 99.44% 111.73% 77.93% 79.05% 91.06% 120.67% 100.00%
DY 1.55 0.00 1.52 0.92 1.62 0.00 2.33 -23.81%
  QoQ % 0.00% 0.00% 65.22% -43.21% 0.00% 0.00% -
  Horiz. % 66.52% 0.00% 65.24% 39.48% 69.53% 0.00% 100.00%
P/NAPS 5.28 5.06 5.98 6.48 5.54 4.44 4.24 15.76%
  QoQ % 4.35% -15.38% -7.72% 16.97% 24.77% 4.72% -
  Horiz. % 124.53% 119.34% 141.04% 152.83% 130.66% 104.72% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/04/19 31/01/19 08/11/18 02/08/18 03/05/18 06/02/18 07/11/17 -
Price 34.7200 33.9600 34.7800 37.4000 35.6400 29.6600 25.4400 -
P/RPS 3.13 3.08 3.10 3.30 3.13 2.54 2.27 23.91%
  QoQ % 1.62% -0.65% -6.06% 5.43% 23.23% 11.89% -
  Horiz. % 137.89% 135.68% 136.56% 145.37% 137.89% 111.89% 100.00%
P/EPS 28.03 25.32 33.09 33.82 32.72 25.41 28.80 -1.79%
  QoQ % 10.70% -23.48% -2.16% 3.36% 28.77% -11.77% -
  Horiz. % 97.33% 87.92% 114.90% 117.43% 113.61% 88.23% 100.00%
EY 3.57 3.95 3.02 2.96 3.06 3.94 3.47 1.91%
  QoQ % -9.62% 30.79% 2.03% -3.27% -22.34% 13.54% -
  Horiz. % 102.88% 113.83% 87.03% 85.30% 88.18% 113.54% 100.00%
DY 1.56 0.00 1.65 0.96 1.52 0.00 2.26 -21.91%
  QoQ % 0.00% 0.00% 71.88% -36.84% 0.00% 0.00% -
  Horiz. % 69.03% 0.00% 73.01% 42.48% 67.26% 0.00% 100.00%
P/NAPS 5.26 5.13 5.51 6.21 5.92 4.88 4.37 13.17%
  QoQ % 2.53% -6.90% -11.27% 4.90% 21.31% 11.67% -
  Horiz. % 120.37% 117.39% 126.09% 142.11% 135.47% 111.67% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers