Highlights

[F&N] QoQ Cumulative Quarter Result on 2010-09-30 [#4]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 08-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 30-Sep-2010  [#4]
Profit Trend QoQ -     198.44%    YoY -     209.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,919,969 2,037,494 1,028,026 3,637,726 2,647,475 1,754,703 882,608 122.51%
  QoQ % 43.31% 98.19% -71.74% 37.40% 50.88% 98.81% -
  Horiz. % 330.83% 230.85% 116.48% 412.16% 299.96% 198.81% 100.00%
PBT 389,621 297,624 136,044 388,982 286,877 196,651 96,648 153.95%
  QoQ % 30.91% 118.77% -65.03% 35.59% 45.88% 103.47% -
  Horiz. % 403.13% 307.95% 140.76% 402.47% 296.83% 203.47% 100.00%
Tax -72,698 -58,552 -28,960 305,066 -55,145 -32,450 -17,975 154.50%
  QoQ % -24.16% -102.18% -109.49% 653.21% -69.94% -80.53% -
  Horiz. % 404.44% 325.74% 161.11% -1,697.17% 306.79% 180.53% 100.00%
NP 316,923 239,072 107,084 694,048 231,732 164,201 78,673 153.82%
  QoQ % 32.56% 123.26% -84.57% 199.50% 41.13% 108.71% -
  Horiz. % 402.84% 303.88% 136.11% 882.19% 294.55% 208.71% 100.00%
NP to SH 316,923 239,072 107,084 695,291 232,975 162,969 77,737 155.86%
  QoQ % 32.56% 123.26% -84.60% 198.44% 42.96% 109.64% -
  Horiz. % 407.69% 307.54% 137.75% 894.41% 299.70% 209.64% 100.00%
Tax Rate 18.66 % 19.67 % 21.29 % -78.43 % 19.22 % 16.50 % 18.60 % 0.22%
  QoQ % -5.13% -7.61% 127.15% -508.06% 16.48% -11.29% -
  Horiz. % 100.32% 105.75% 114.46% -421.67% 103.33% 88.71% 100.00%
Total Cost 2,603,046 1,798,422 920,942 2,943,678 2,415,743 1,590,502 803,935 119.34%
  QoQ % 44.74% 95.28% -68.71% 21.85% 51.89% 97.84% -
  Horiz. % 323.79% 223.70% 114.55% 366.16% 300.49% 197.84% 100.00%
Net Worth 1,469,891 1,510,305 152,059,282 1,792,574 1,339,428 1,337,272 1,069,775 23.67%
  QoQ % -2.68% -99.01% 8,382.73% 33.83% 0.16% 25.01% -
  Horiz. % 137.40% 141.18% 14,214.13% 167.57% 125.21% 125.01% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 125,478 125,262 - 586,239 58,778 58,840 - -
  QoQ % 0.17% 0.00% 0.00% 897.38% -0.11% 0.00% -
  Horiz. % 213.25% 212.89% 0.00% 996.33% 99.89% 100.00% -
Div Payout % 39.59 % 52.40 % - % 84.32 % 25.23 % 36.11 % - % -
  QoQ % -24.45% 0.00% 0.00% 234.21% -30.13% 0.00% -
  Horiz. % 109.64% 145.11% 0.00% 233.51% 69.87% 100.00% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,469,891 1,510,305 152,059,282 1,792,574 1,339,428 1,337,272 1,069,775 23.67%
  QoQ % -2.68% -99.01% 8,382.73% 33.83% 0.16% 25.01% -
  Horiz. % 137.40% 141.18% 14,214.13% 167.57% 125.21% 125.01% 100.00%
NOSH 358,510 357,892 35,694,665 356,376 356,230 356,606 356,591 0.36%
  QoQ % 0.17% -99.00% 9,915.99% 0.04% -0.11% 0.00% -
  Horiz. % 100.54% 100.36% 10,009.95% 99.94% 99.90% 100.00% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.85 % 11.73 % 10.42 % 19.08 % 8.75 % 9.36 % 8.91 % 14.08%
  QoQ % -7.50% 12.57% -45.39% 118.06% -6.52% 5.05% -
  Horiz. % 121.77% 131.65% 116.95% 214.14% 98.20% 105.05% 100.00%
ROE 21.56 % 15.83 % 0.07 % 38.79 % 17.39 % 12.19 % 7.27 % 106.83%
  QoQ % 36.20% 22,514.29% -99.82% 123.06% 42.66% 67.68% -
  Horiz. % 296.56% 217.74% 0.96% 533.56% 239.20% 167.68% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 814.47 569.30 2.88 1,020.75 743.19 492.06 247.51 121.72%
  QoQ % 43.07% 19,667.36% -99.72% 37.35% 51.04% 98.80% -
  Horiz. % 329.07% 230.01% 1.16% 412.41% 300.27% 198.80% 100.00%
EPS 88.40 66.80 0.30 195.10 65.40 45.70 0.22 5,405.40%
  QoQ % 32.34% 22,166.67% -99.85% 198.32% 43.11% 20,672.73% -
  Horiz. % 40,181.82% 30,363.64% 136.36% 88,681.82% 29,727.27% 20,772.73% 100.00%
DPS 35.00 35.00 0.00 164.50 16.50 16.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 896.97% 0.00% 0.00% -
  Horiz. % 212.12% 212.12% 0.00% 996.97% 100.00% 100.00% -
NAPS 4.1000 4.2200 4.2600 5.0300 3.7600 3.7500 3.0000 23.22%
  QoQ % -2.84% -0.94% -15.31% 33.78% 0.27% 25.00% -
  Horiz. % 136.67% 140.67% 142.00% 167.67% 125.33% 125.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 796.11 555.51 280.29 991.80 721.82 478.41 240.64 122.51%
  QoQ % 43.31% 98.19% -71.74% 37.40% 50.88% 98.81% -
  Horiz. % 330.83% 230.85% 116.48% 412.15% 299.96% 198.81% 100.00%
EPS 86.41 65.18 29.20 189.57 63.52 44.43 21.19 155.90%
  QoQ % 32.57% 123.22% -84.60% 198.44% 42.97% 109.67% -
  Horiz. % 407.79% 307.60% 137.80% 894.62% 299.76% 209.67% 100.00%
DPS 34.21 34.15 0.00 159.83 16.03 16.04 0.00 -
  QoQ % 0.18% 0.00% 0.00% 897.07% -0.06% 0.00% -
  Horiz. % 213.28% 212.91% 0.00% 996.45% 99.94% 100.00% -
NAPS 4.0076 4.1178 414.5807 4.8874 3.6519 3.6460 2.9167 23.67%
  QoQ % -2.68% -99.01% 8,382.64% 33.83% 0.16% 25.00% -
  Horiz. % 137.40% 141.18% 14,214.03% 167.57% 125.21% 125.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 19.4000 15.6200 15.0000 14.4600 12.5600 10.5800 10.6000 -
P/RPS 2.38 2.74 520.82 1.42 1.69 2.15 4.28 -32.45%
  QoQ % -13.14% -99.47% 36,577.47% -15.98% -21.40% -49.77% -
  Horiz. % 55.61% 64.02% 12,168.69% 33.18% 39.49% 50.23% 100.00%
P/EPS 21.95 23.38 5,000.00 7.41 19.20 23.15 48.62 -41.24%
  QoQ % -6.12% -99.53% 67,376.38% -61.41% -17.06% -52.39% -
  Horiz. % 45.15% 48.09% 10,283.83% 15.24% 39.49% 47.61% 100.00%
EY 4.56 4.28 0.02 13.49 5.21 4.32 2.06 70.10%
  QoQ % 6.54% 21,300.00% -99.85% 158.93% 20.60% 109.71% -
  Horiz. % 221.36% 207.77% 0.97% 654.85% 252.91% 209.71% 100.00%
DY 1.80 2.24 0.00 11.38 1.31 1.56 0.00 -
  QoQ % -19.64% 0.00% 0.00% 768.70% -16.03% 0.00% -
  Horiz. % 115.38% 143.59% 0.00% 729.49% 83.97% 100.00% -
P/NAPS 4.73 3.70 3.52 2.87 3.34 2.82 3.53 21.61%
  QoQ % 27.84% 5.11% 22.65% -14.07% 18.44% -20.11% -
  Horiz. % 133.99% 104.82% 99.72% 81.30% 94.62% 79.89% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 05/08/11 05/05/11 07/02/11 08/11/10 05/08/10 06/05/10 09/02/10 -
Price 18.9000 18.4000 14.9800 14.6200 14.2800 10.7200 10.5000 -
P/RPS 2.32 3.23 520.13 1.43 1.92 2.18 4.24 -33.18%
  QoQ % -28.17% -99.38% 36,272.73% -25.52% -11.93% -48.58% -
  Horiz. % 54.72% 76.18% 12,267.22% 33.73% 45.28% 51.42% 100.00%
P/EPS 21.38 27.54 4,993.33 7.49 21.83 23.46 48.17 -41.90%
  QoQ % -22.37% -99.45% 66,566.62% -65.69% -6.95% -51.30% -
  Horiz. % 44.38% 57.17% 10,366.06% 15.55% 45.32% 48.70% 100.00%
EY 4.68 3.63 0.02 13.34 4.58 4.26 2.08 71.96%
  QoQ % 28.93% 18,050.00% -99.85% 191.27% 7.51% 104.81% -
  Horiz. % 225.00% 174.52% 0.96% 641.35% 220.19% 204.81% 100.00%
DY 1.85 1.90 0.00 11.25 1.16 1.54 0.00 -
  QoQ % -2.63% 0.00% 0.00% 869.83% -24.68% 0.00% -
  Horiz. % 120.13% 123.38% 0.00% 730.52% 75.32% 100.00% -
P/NAPS 4.61 4.36 3.52 2.91 3.80 2.86 3.50 20.22%
  QoQ % 5.73% 23.86% 20.96% -23.42% 32.87% -18.29% -
  Horiz. % 131.71% 124.57% 100.57% 83.14% 108.57% 81.71% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

203  703  611  997 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 XOX-WC 0.02+0.015 
 DNEX-WD 0.06+0.015 
 QES 0.365-0.015 
 LUSTER 0.20+0.015 
 BIOHLDG 0.305+0.005 
 SAPNRG 0.120.00 
 XOX 0.085-0.005 
 AT 0.175-0.005 
 GLOTEC 0.51+0.06 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS