Highlights

[F&N] QoQ Annualized Quarter Result on 2018-12-31 [#1]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 31-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2019
Quarter 31-Dec-2018  [#1]
Profit Trend QoQ -     27.60%    YoY -     15.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 4,136,069 4,071,432 4,041,088 4,109,859 4,150,958 4,166,944 4,275,720 -2.20%
  QoQ % 1.59% 0.75% -1.67% -0.99% -0.38% -2.54% -
  Horiz. % 96.73% 95.22% 94.51% 96.12% 97.08% 97.46% 100.00%
PBT 591,340 576,034 616,232 422,729 430,773 432,086 460,528 18.19%
  QoQ % 2.66% -6.52% 45.77% -1.87% -0.30% -6.18% -
  Horiz. % 128.40% 125.08% 133.81% 91.79% 93.54% 93.82% 100.00%
Tax -135,064 -121,492 -124,820 -37,633 -25,618 -33,324 -33,228 155.35%
  QoQ % -11.17% 2.67% -231.68% -46.90% 23.12% -0.29% -
  Horiz. % 406.48% 365.63% 375.65% 113.26% 77.10% 100.29% 100.00%
NP 456,276 454,542 491,412 385,096 405,154 398,762 427,300 4.48%
  QoQ % 0.38% -7.50% 27.61% -4.95% 1.60% -6.68% -
  Horiz. % 106.78% 106.38% 115.00% 90.12% 94.82% 93.32% 100.00%
NP to SH 456,310 454,578 491,448 385,133 405,192 398,798 427,336 4.48%
  QoQ % 0.38% -7.50% 27.60% -4.95% 1.60% -6.68% -
  Horiz. % 106.78% 106.37% 115.00% 90.12% 94.82% 93.32% 100.00%
Tax Rate 22.84 % 21.09 % 20.26 % 8.90 % 5.95 % 7.71 % 7.22 % 115.95%
  QoQ % 8.30% 4.10% 127.64% 49.58% -22.83% 6.79% -
  Horiz. % 316.34% 292.11% 280.61% 123.27% 82.41% 106.79% 100.00%
Total Cost 3,679,793 3,616,890 3,549,676 3,724,763 3,745,804 3,768,182 3,848,420 -2.95%
  QoQ % 1.74% 1.89% -4.70% -0.56% -0.59% -2.08% -
  Horiz. % 95.62% 93.98% 92.24% 96.79% 97.33% 97.92% 100.00%
Net Worth 2,460,302 2,422,021 2,425,243 2,312,047 2,205,926 2,203,753 2,225,717 6.93%
  QoQ % 1.58% -0.13% 4.90% 4.81% 0.10% -0.99% -
  Horiz. % 110.54% 108.82% 108.96% 103.88% 99.11% 99.01% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 131,998 198,165 - 210,685 131,915 197,678 - -
  QoQ % -33.39% 0.00% 0.00% 59.71% -33.27% 0.00% -
  Horiz. % 66.77% 100.25% 0.00% 106.58% 66.73% 100.00% -
Div Payout % 28.93 % 43.59 % - % 54.70 % 32.56 % 49.57 % - % -
  QoQ % -33.63% 0.00% 0.00% 68.00% -34.32% 0.00% -
  Horiz. % 58.36% 87.94% 0.00% 110.35% 65.68% 100.00% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 2,460,302 2,422,021 2,425,243 2,312,047 2,205,926 2,203,753 2,225,717 6.93%
  QoQ % 1.58% -0.13% 4.90% 4.81% 0.10% -0.99% -
  Horiz. % 110.54% 108.82% 108.96% 103.88% 99.11% 99.01% 100.00%
NOSH 366,662 366,973 366,351 366,410 366,433 366,072 366,072 0.11%
  QoQ % -0.08% 0.17% -0.02% -0.01% 0.10% 0.00% -
  Horiz. % 100.16% 100.25% 100.08% 100.09% 100.10% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 11.03 % 11.16 % 12.16 % 9.37 % 9.76 % 9.57 % 9.99 % 6.84%
  QoQ % -1.16% -8.22% 29.78% -4.00% 1.99% -4.20% -
  Horiz. % 110.41% 111.71% 121.72% 93.79% 97.70% 95.80% 100.00%
ROE 18.55 % 18.77 % 20.26 % 16.66 % 18.37 % 18.10 % 19.20 % -2.28%
  QoQ % -1.17% -7.35% 21.61% -9.31% 1.49% -5.73% -
  Horiz. % 96.61% 97.76% 105.52% 86.77% 95.68% 94.27% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1,128.03 1,109.46 1,103.06 1,121.66 1,132.80 1,138.29 1,168.00 -2.30%
  QoQ % 1.67% 0.58% -1.66% -0.98% -0.48% -2.54% -
  Horiz. % 96.58% 94.99% 94.44% 96.03% 96.99% 97.46% 100.00%
EPS 124.40 124.00 134.00 104.90 110.40 109.00 116.80 4.30%
  QoQ % 0.32% -7.46% 27.74% -4.98% 1.28% -6.68% -
  Horiz. % 106.51% 106.16% 114.73% 89.81% 94.52% 93.32% 100.00%
DPS 36.00 54.00 0.00 57.50 36.00 54.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 59.72% -33.33% 0.00% -
  Horiz. % 66.67% 100.00% 0.00% 106.48% 66.67% 100.00% -
NAPS 6.7100 6.6000 6.6200 6.3100 6.0200 6.0200 6.0800 6.81%
  QoQ % 1.67% -0.30% 4.91% 4.82% 0.00% -0.99% -
  Horiz. % 110.36% 108.55% 108.88% 103.78% 99.01% 99.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1,127.67 1,110.05 1,101.78 1,120.53 1,131.73 1,136.09 1,165.75 -2.20%
  QoQ % 1.59% 0.75% -1.67% -0.99% -0.38% -2.54% -
  Horiz. % 96.73% 95.22% 94.51% 96.12% 97.08% 97.46% 100.00%
EPS 124.41 123.94 133.99 105.00 110.47 108.73 116.51 4.48%
  QoQ % 0.38% -7.50% 27.61% -4.95% 1.60% -6.68% -
  Horiz. % 106.78% 106.38% 115.00% 90.12% 94.82% 93.32% 100.00%
DPS 35.99 54.03 0.00 57.44 35.97 53.90 0.00 -
  QoQ % -33.39% 0.00% 0.00% 59.69% -33.27% 0.00% -
  Horiz. % 66.77% 100.24% 0.00% 106.57% 66.73% 100.00% -
NAPS 6.7079 6.6035 6.6123 6.3037 6.0143 6.0084 6.0683 6.93%
  QoQ % 1.58% -0.13% 4.90% 4.81% 0.10% -0.99% -
  Horiz. % 110.54% 108.82% 108.96% 103.88% 99.11% 99.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 34.5600 34.8400 33.5000 37.7200 39.0200 33.3800 27.0000 -
P/RPS 3.06 3.14 3.04 3.36 3.44 2.93 2.31 20.68%
  QoQ % -2.55% 3.29% -9.52% -2.33% 17.41% 26.84% -
  Horiz. % 132.47% 135.93% 131.60% 145.45% 148.92% 126.84% 100.00%
P/EPS 27.77 28.13 24.97 35.89 35.29 30.64 23.13 13.00%
  QoQ % -1.28% 12.66% -30.43% 1.70% 15.18% 32.47% -
  Horiz. % 120.06% 121.62% 107.96% 155.17% 152.57% 132.47% 100.00%
EY 3.60 3.56 4.00 2.79 2.83 3.26 4.32 -11.47%
  QoQ % 1.12% -11.00% 43.37% -1.41% -13.19% -24.54% -
  Horiz. % 83.33% 82.41% 92.59% 64.58% 65.51% 75.46% 100.00%
DY 1.04 1.55 0.00 1.52 0.92 1.62 0.00 -
  QoQ % -32.90% 0.00% 0.00% 65.22% -43.21% 0.00% -
  Horiz. % 64.20% 95.68% 0.00% 93.83% 56.79% 100.00% -
P/NAPS 5.15 5.28 5.06 5.98 6.48 5.54 4.44 10.43%
  QoQ % -2.46% 4.35% -15.38% -7.72% 16.97% 24.77% -
  Horiz. % 115.99% 118.92% 113.96% 134.68% 145.95% 124.77% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 06/08/19 29/04/19 31/01/19 08/11/18 02/08/18 03/05/18 06/02/18 -
Price 33.9000 34.7200 33.9600 34.7800 37.4000 35.6400 29.6600 -
P/RPS 3.01 3.13 3.08 3.10 3.30 3.13 2.54 12.02%
  QoQ % -3.83% 1.62% -0.65% -6.06% 5.43% 23.23% -
  Horiz. % 118.50% 123.23% 121.26% 122.05% 129.92% 123.23% 100.00%
P/EPS 27.24 28.03 25.32 33.09 33.82 32.72 25.41 4.76%
  QoQ % -2.82% 10.70% -23.48% -2.16% 3.36% 28.77% -
  Horiz. % 107.20% 110.31% 99.65% 130.22% 133.10% 128.77% 100.00%
EY 3.67 3.57 3.95 3.02 2.96 3.06 3.94 -4.63%
  QoQ % 2.80% -9.62% 30.79% 2.03% -3.27% -22.34% -
  Horiz. % 93.15% 90.61% 100.25% 76.65% 75.13% 77.66% 100.00%
DY 1.06 1.56 0.00 1.65 0.96 1.52 0.00 -
  QoQ % -32.05% 0.00% 0.00% 71.88% -36.84% 0.00% -
  Horiz. % 69.74% 102.63% 0.00% 108.55% 63.16% 100.00% -
P/NAPS 5.05 5.26 5.13 5.51 6.21 5.92 4.88 2.32%
  QoQ % -3.99% 2.53% -6.90% -11.27% 4.90% 21.31% -
  Horiz. % 103.48% 107.79% 105.12% 112.91% 127.25% 121.31% 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.
 


 

237  238  528  1246 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.275+0.005 
 DAYA 0.01-0.005 
 VSOLAR 0.155+0.005 
 NAIM 1.08-0.08 
 ICON 0.065-0.02 
 HSI-H6P 0.17-0.01 
 HSI-C7F 0.43+0.005 
 BJLAND 0.215-0.01 
 PRESBHD 0.49+0.025 
 MERIDIAN 0.125-0.01 
Partners & Brokers