Highlights

[F&N] QoQ Cumulative Quarter Result on 2017-06-30 [#3]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 03-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 30-Jun-2017  [#3]
Profit Trend QoQ -     29.60%    YoY -     -9.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 2,083,472 1,068,930 4,101,374 3,125,099 2,083,822 1,091,083 4,167,567 -37.04%
  QoQ % 94.91% -73.94% 31.24% 49.97% 90.99% -73.82% -
  Horiz. % 49.99% 25.65% 98.41% 74.99% 50.00% 26.18% 100.00%
PBT 216,043 115,132 353,713 334,323 260,795 144,007 442,937 -38.06%
  QoQ % 87.65% -67.45% 5.80% 28.19% 81.10% -67.49% -
  Horiz. % 48.78% 25.99% 79.86% 75.48% 58.88% 32.51% 100.00%
Tax -16,662 -8,307 -30,366 -30,611 -26,447 -16,732 -57,567 -56.28%
  QoQ % -100.58% 72.64% 0.80% -15.74% -58.06% 70.93% -
  Horiz. % 28.94% 14.43% 52.75% 53.17% 45.94% 29.07% 100.00%
NP 199,381 106,825 323,347 303,712 234,348 127,275 385,370 -35.58%
  QoQ % 86.64% -66.96% 6.47% 29.60% 84.13% -66.97% -
  Horiz. % 51.74% 27.72% 83.91% 78.81% 60.81% 33.03% 100.00%
NP to SH 199,399 106,834 323,377 303,729 234,357 127,278 385,372 -35.58%
  QoQ % 86.64% -66.96% 6.47% 29.60% 84.13% -66.97% -
  Horiz. % 51.74% 27.72% 83.91% 78.81% 60.81% 33.03% 100.00%
Tax Rate 7.71 % 7.22 % 8.58 % 9.16 % 10.14 % 11.62 % 13.00 % -29.43%
  QoQ % 6.79% -15.85% -6.33% -9.66% -12.74% -10.62% -
  Horiz. % 59.31% 55.54% 66.00% 70.46% 78.00% 89.38% 100.00%
Total Cost 1,884,091 962,105 3,778,027 2,821,387 1,849,474 963,808 3,782,197 -37.19%
  QoQ % 95.83% -74.53% 33.91% 52.55% 91.89% -74.52% -
  Horiz. % 49.81% 25.44% 99.89% 74.60% 48.90% 25.48% 100.00%
Net Worth 2,203,753 2,225,717 2,130,818 2,110,210 2,154,561 2,140,871 1,987,168 7.15%
  QoQ % -0.99% 4.45% 0.98% -2.06% 0.64% 7.73% -
  Horiz. % 110.90% 112.00% 107.23% 106.19% 108.42% 107.73% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 98,839 - 210,518 98,916 98,933 - 210,427 -39.60%
  QoQ % 0.00% 0.00% 112.83% -0.02% 0.00% 0.00% -
  Horiz. % 46.97% 0.00% 100.04% 47.01% 47.02% 0.00% 100.00%
Div Payout % 49.57 % - % 65.10 % 32.57 % 42.22 % - % 54.60 % -6.25%
  QoQ % 0.00% 0.00% 99.88% -22.86% 0.00% 0.00% -
  Horiz. % 90.79% 0.00% 119.23% 59.65% 77.33% 0.00% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 2,203,753 2,225,717 2,130,818 2,110,210 2,154,561 2,140,871 1,987,168 7.15%
  QoQ % -0.99% 4.45% 0.98% -2.06% 0.64% 7.73% -
  Horiz. % 110.90% 112.00% 107.23% 106.19% 108.42% 107.73% 100.00%
NOSH 366,072 366,072 366,120 366,356 366,422 365,961 365,961 0.02%
  QoQ % 0.00% -0.01% -0.06% -0.02% 0.13% 0.00% -
  Horiz. % 100.03% 100.03% 100.04% 100.11% 100.13% 100.00% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.57 % 9.99 % 7.88 % 9.72 % 11.25 % 11.67 % 9.25 % 2.30%
  QoQ % -4.20% 26.78% -18.93% -13.60% -3.60% 26.16% -
  Horiz. % 103.46% 108.00% 85.19% 105.08% 121.62% 126.16% 100.00%
ROE 9.05 % 4.80 % 15.18 % 14.39 % 10.88 % 5.95 % 19.39 % -39.86%
  QoQ % 88.54% -68.38% 5.49% 32.26% 82.86% -69.31% -
  Horiz. % 46.67% 24.76% 78.29% 74.21% 56.11% 30.69% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 569.14 292.00 1,120.23 853.02 568.69 298.14 1,138.80 -37.05%
  QoQ % 94.91% -73.93% 31.33% 50.00% 90.75% -73.82% -
  Horiz. % 49.98% 25.64% 98.37% 74.91% 49.94% 26.18% 100.00%
EPS 54.50 29.20 88.30 82.90 64.00 34.80 105.30 -35.56%
  QoQ % 86.64% -66.93% 6.51% 29.53% 83.91% -66.95% -
  Horiz. % 51.76% 27.73% 83.86% 78.73% 60.78% 33.05% 100.00%
DPS 27.00 0.00 57.50 27.00 27.00 0.00 57.50 -39.61%
  QoQ % 0.00% 0.00% 112.96% 0.00% 0.00% 0.00% -
  Horiz. % 46.96% 0.00% 100.00% 46.96% 46.96% 0.00% 100.00%
NAPS 6.0200 6.0800 5.8200 5.7600 5.8800 5.8500 5.4300 7.13%
  QoQ % -0.99% 4.47% 1.04% -2.04% 0.51% 7.73% -
  Horiz. % 110.87% 111.97% 107.18% 106.08% 108.29% 107.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 568.05 291.44 1,118.22 852.04 568.14 297.48 1,136.26 -37.04%
  QoQ % 94.91% -73.94% 31.24% 49.97% 90.98% -73.82% -
  Horiz. % 49.99% 25.65% 98.41% 74.99% 50.00% 26.18% 100.00%
EPS 54.36 29.13 88.17 82.81 63.90 34.70 105.07 -35.58%
  QoQ % 86.61% -66.96% 6.47% 29.59% 84.15% -66.97% -
  Horiz. % 51.74% 27.72% 83.92% 78.81% 60.82% 33.03% 100.00%
DPS 26.95 0.00 57.40 26.97 26.97 0.00 57.37 -39.60%
  QoQ % 0.00% 0.00% 112.83% 0.00% 0.00% 0.00% -
  Horiz. % 46.98% 0.00% 100.05% 47.01% 47.01% 0.00% 100.00%
NAPS 6.0084 6.0683 5.8096 5.7534 5.8743 5.8370 5.4179 7.15%
  QoQ % -0.99% 4.45% 0.98% -2.06% 0.64% 7.74% -
  Horiz. % 110.90% 112.00% 107.23% 106.19% 108.42% 107.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 33.3800 27.0000 24.6600 25.3000 24.6800 23.4800 24.0600 -
P/RPS 5.86 9.25 2.20 2.97 4.34 7.88 2.11 97.70%
  QoQ % -36.65% 320.45% -25.93% -31.57% -44.92% 273.46% -
  Horiz. % 277.73% 438.39% 104.27% 140.76% 205.69% 373.46% 100.00%
P/EPS 61.28 92.52 27.92 30.52 38.59 67.51 22.85 93.14%
  QoQ % -33.77% 231.38% -8.52% -20.91% -42.84% 195.45% -
  Horiz. % 268.18% 404.90% 122.19% 133.57% 168.88% 295.45% 100.00%
EY 1.63 1.08 3.58 3.28 2.59 1.48 4.38 -48.29%
  QoQ % 50.93% -69.83% 9.15% 26.64% 75.00% -66.21% -
  Horiz. % 37.21% 24.66% 81.74% 74.89% 59.13% 33.79% 100.00%
DY 0.81 0.00 2.33 1.07 1.09 0.00 2.39 -51.42%
  QoQ % 0.00% 0.00% 117.76% -1.83% 0.00% 0.00% -
  Horiz. % 33.89% 0.00% 97.49% 44.77% 45.61% 0.00% 100.00%
P/NAPS 5.54 4.44 4.24 4.39 4.20 4.01 4.43 16.09%
  QoQ % 24.77% 4.72% -3.42% 4.52% 4.74% -9.48% -
  Horiz. % 125.06% 100.23% 95.71% 99.10% 94.81% 90.52% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 03/05/18 06/02/18 07/11/17 03/08/17 03/05/17 07/02/17 03/11/16 -
Price 35.6400 29.6600 25.4400 24.8200 24.8800 23.6600 24.3000 -
P/RPS 6.26 10.16 2.27 2.91 4.37 7.94 2.13 105.31%
  QoQ % -38.39% 347.58% -21.99% -33.41% -44.96% 272.77% -
  Horiz. % 293.90% 477.00% 106.57% 136.62% 205.16% 372.77% 100.00%
P/EPS 65.43 101.63 28.80 29.94 38.90 68.03 23.08 100.43%
  QoQ % -35.62% 252.88% -3.81% -23.03% -42.82% 194.76% -
  Horiz. % 283.49% 440.34% 124.78% 129.72% 168.54% 294.76% 100.00%
EY 1.53 0.98 3.47 3.34 2.57 1.47 4.33 -50.05%
  QoQ % 56.12% -71.76% 3.89% 29.96% 74.83% -66.05% -
  Horiz. % 35.33% 22.63% 80.14% 77.14% 59.35% 33.95% 100.00%
DY 0.76 0.00 2.26 1.09 1.09 0.00 2.37 -53.18%
  QoQ % 0.00% 0.00% 107.34% 0.00% 0.00% 0.00% -
  Horiz. % 32.07% 0.00% 95.36% 45.99% 45.99% 0.00% 100.00%
P/NAPS 5.92 4.88 4.37 4.31 4.23 4.04 4.48 20.44%
  QoQ % 21.31% 11.67% 1.39% 1.89% 4.70% -9.82% -
  Horiz. % 132.14% 108.93% 97.54% 96.21% 94.42% 90.18% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers