Highlights

[F&N] QoQ Annualized Quarter Result on 2011-12-31 [#1]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 03-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Dec-2011  [#1]
Profit Trend QoQ -     -56.42%    YoY -     -61.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 3,171,923 3,160,564 2,947,454 2,973,192 3,915,431 3,893,292 4,074,988 -15.34%
  QoQ % 0.36% 7.23% -0.87% -24.06% 0.57% -4.46% -
  Horiz. % 77.84% 77.56% 72.33% 72.96% 96.08% 95.54% 100.00%
PBT 230,208 220,976 222,472 214,160 463,656 519,494 595,248 -46.83%
  QoQ % 4.18% -0.67% 3.88% -53.81% -10.75% -12.73% -
  Horiz. % 38.67% 37.12% 37.37% 35.98% 77.89% 87.27% 100.00%
Tax 43,782 46,264 75,134 -47,176 -80,526 -96,930 -117,104 -
  QoQ % -5.36% -38.42% 259.26% 41.42% 16.92% 17.23% -
  Horiz. % -37.39% -39.51% -64.16% 40.29% 68.76% 82.77% 100.00%
NP 273,990 267,240 297,606 166,984 383,130 422,564 478,144 -30.94%
  QoQ % 2.53% -10.20% 78.22% -56.42% -9.33% -11.62% -
  Horiz. % 57.30% 55.89% 62.24% 34.92% 80.13% 88.38% 100.00%
NP to SH 274,030 267,241 297,606 166,984 383,130 422,564 478,144 -30.93%
  QoQ % 2.54% -10.20% 78.22% -56.42% -9.33% -11.62% -
  Horiz. % 57.31% 55.89% 62.24% 34.92% 80.13% 88.38% 100.00%
Tax Rate -19.02 % -20.94 % -33.77 % 22.03 % 17.37 % 18.66 % 19.67 % -
  QoQ % 9.17% 37.99% -253.29% 26.83% -6.91% -5.13% -
  Horiz. % -96.70% -106.46% -171.68% 112.00% 88.31% 94.87% 100.00%
Total Cost 2,897,933 2,893,324 2,649,848 2,806,208 3,532,301 3,470,728 3,596,844 -13.38%
  QoQ % 0.16% 9.19% -5.57% -20.56% 1.77% -3.51% -
  Horiz. % 80.57% 80.44% 73.67% 78.02% 98.21% 96.49% 100.00%
Net Worth 1,545,254 1,462,604 1,473,618 1,594,265 1,551,873 1,469,891 1,510,305 1.53%
  QoQ % 5.65% -0.75% -7.57% 2.73% 5.58% -2.68% -
  Horiz. % 102.31% 96.84% 97.57% 105.56% 102.75% 97.32% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 209,403 96,303 144,119 - 347,648 167,304 250,524 -11.24%
  QoQ % 117.44% -33.18% 0.00% 0.00% 107.79% -33.22% -
  Horiz. % 83.59% 38.44% 57.53% 0.00% 138.77% 66.78% 100.00%
Div Payout % 76.42 % 36.04 % 48.43 % - % 90.74 % 39.59 % 52.40 % 28.51%
  QoQ % 112.04% -25.58% 0.00% 0.00% 129.20% -24.45% -
  Horiz. % 145.84% 68.78% 92.42% 0.00% 173.17% 75.55% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,545,254 1,462,604 1,473,618 1,594,265 1,551,873 1,469,891 1,510,305 1.53%
  QoQ % 5.65% -0.75% -7.57% 2.73% 5.58% -2.68% -
  Horiz. % 102.31% 96.84% 97.57% 105.56% 102.75% 97.32% 100.00%
NOSH 361,040 361,136 360,297 359,879 358,400 358,510 357,892 0.58%
  QoQ % -0.03% 0.23% 0.12% 0.41% -0.03% 0.17% -
  Horiz. % 100.88% 100.91% 100.67% 100.56% 100.14% 100.17% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.64 % 8.46 % 10.10 % 5.62 % 9.79 % 10.85 % 11.73 % -18.39%
  QoQ % 2.13% -16.24% 79.72% -42.59% -9.77% -7.50% -
  Horiz. % 73.66% 72.12% 86.10% 47.91% 83.46% 92.50% 100.00%
ROE 17.73 % 18.27 % 20.20 % 10.47 % 24.69 % 28.75 % 31.66 % -31.99%
  QoQ % -2.96% -9.55% 92.93% -57.59% -14.12% -9.19% -
  Horiz. % 56.00% 57.71% 63.80% 33.07% 77.98% 90.81% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 878.55 875.17 818.06 826.16 1,092.47 1,085.96 1,138.61 -15.83%
  QoQ % 0.39% 6.98% -0.98% -24.38% 0.60% -4.62% -
  Horiz. % 77.16% 76.86% 71.85% 72.56% 95.95% 95.38% 100.00%
EPS 75.90 74.00 82.60 46.40 106.90 117.87 133.60 -31.33%
  QoQ % 2.57% -10.41% 78.02% -56.59% -9.31% -11.77% -
  Horiz. % 56.81% 55.39% 61.83% 34.73% 80.01% 88.23% 100.00%
DPS 58.00 26.67 40.00 0.00 97.00 46.67 70.00 -11.75%
  QoQ % 117.47% -33.32% 0.00% 0.00% 107.84% -33.33% -
  Horiz. % 82.86% 38.10% 57.14% 0.00% 138.57% 66.67% 100.00%
NAPS 4.2800 4.0500 4.0900 4.4300 4.3300 4.1000 4.2200 0.94%
  QoQ % 5.68% -0.98% -7.67% 2.31% 5.61% -2.84% -
  Horiz. % 101.42% 95.97% 96.92% 104.98% 102.61% 97.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,410
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 864.81 861.71 803.61 810.62 1,067.52 1,061.48 1,111.02 -15.34%
  QoQ % 0.36% 7.23% -0.86% -24.07% 0.57% -4.46% -
  Horiz. % 77.84% 77.56% 72.33% 72.96% 96.08% 95.54% 100.00%
EPS 74.71 72.86 81.14 45.53 104.46 115.21 130.36 -30.93%
  QoQ % 2.54% -10.20% 78.21% -56.41% -9.33% -11.62% -
  Horiz. % 57.31% 55.89% 62.24% 34.93% 80.13% 88.38% 100.00%
DPS 57.09 26.26 39.29 0.00 94.78 45.61 68.30 -11.24%
  QoQ % 117.40% -33.16% 0.00% 0.00% 107.81% -33.22% -
  Horiz. % 83.59% 38.45% 57.53% 0.00% 138.77% 66.78% 100.00%
NAPS 4.2130 3.9877 4.0177 4.3467 4.2311 4.0076 4.1178 1.53%
  QoQ % 5.65% -0.75% -7.57% 2.73% 5.58% -2.68% -
  Horiz. % 102.31% 96.84% 97.57% 105.56% 102.75% 97.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 18.2000 18.0600 18.8800 18.2000 16.5000 19.4000 15.6200 -
P/RPS 2.07 2.06 2.31 2.20 1.51 1.79 1.37 31.57%
  QoQ % 0.49% -10.82% 5.00% 45.70% -15.64% 30.66% -
  Horiz. % 151.09% 150.36% 168.61% 160.58% 110.22% 130.66% 100.00%
P/EPS 23.98 24.41 22.86 39.22 15.43 16.46 11.69 61.23%
  QoQ % -1.76% 6.78% -41.71% 154.18% -6.26% 40.80% -
  Horiz. % 205.13% 208.81% 195.55% 335.50% 131.99% 140.80% 100.00%
EY 4.17 4.10 4.38 2.55 6.48 6.08 8.55 -37.96%
  QoQ % 1.71% -6.39% 71.76% -60.65% 6.58% -28.89% -
  Horiz. % 48.77% 47.95% 51.23% 29.82% 75.79% 71.11% 100.00%
DY 3.19 1.48 2.12 0.00 5.88 2.41 4.48 -20.21%
  QoQ % 115.54% -30.19% 0.00% 0.00% 143.98% -46.21% -
  Horiz. % 71.21% 33.04% 47.32% 0.00% 131.25% 53.79% 100.00%
P/NAPS 4.25 4.46 4.62 4.11 3.81 4.73 3.70 9.65%
  QoQ % -4.71% -3.46% 12.41% 7.87% -19.45% 27.84% -
  Horiz. % 114.86% 120.54% 124.86% 111.08% 102.97% 127.84% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 08/11/12 07/08/12 07/05/12 03/02/12 04/11/11 05/08/11 05/05/11 -
Price 18.7400 20.3400 19.0000 17.6000 17.1400 18.9000 18.4000 -
P/RPS 2.13 2.32 2.32 2.13 1.57 1.74 1.62 19.96%
  QoQ % -8.19% 0.00% 8.92% 35.67% -9.77% 7.41% -
  Horiz. % 131.48% 143.21% 143.21% 131.48% 96.91% 107.41% 100.00%
P/EPS 24.69 27.49 23.00 37.93 16.03 16.04 13.77 47.43%
  QoQ % -10.19% 19.52% -39.36% 136.62% -0.06% 16.49% -
  Horiz. % 179.30% 199.64% 167.03% 275.45% 116.41% 116.49% 100.00%
EY 4.05 3.64 4.35 2.64 6.24 6.24 7.26 -32.16%
  QoQ % 11.26% -16.32% 64.77% -57.69% 0.00% -14.05% -
  Horiz. % 55.79% 50.14% 59.92% 36.36% 85.95% 85.95% 100.00%
DY 3.09 1.31 2.11 0.00 5.66 2.47 3.80 -12.85%
  QoQ % 135.88% -37.91% 0.00% 0.00% 129.15% -35.00% -
  Horiz. % 81.32% 34.47% 55.53% 0.00% 148.95% 65.00% 100.00%
P/NAPS 4.38 5.02 4.65 3.97 3.96 4.61 4.36 0.30%
  QoQ % -12.75% 7.96% 17.13% 0.25% -14.10% 5.73% -
  Horiz. % 100.46% 115.14% 106.65% 91.06% 90.83% 105.73% 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.
 


 

194  286  576  1126 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.36-0.01 
 NETX 0.015-0.005 
 HSI-C5J 0.135-0.075 
 HSI-C5P 0.30-0.05 
 GPACKET 0.50+0.04 
 IRIS 0.155+0.01 
 HSI-H6R 0.355+0.035 
 MQTECH 0.030.00 
Partners & Brokers