Highlights

[F&N] QoQ Cumulative Quarter Result on 2018-09-30 [#4]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 08-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 30-Sep-2018  [#4]
Profit Trend QoQ -     26.73%    YoY -     19.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,010,272 4,109,859 3,113,219 2,083,472 1,068,930 4,101,374 3,125,099 -52.80%
  QoQ % -75.42% 32.01% 49.42% 94.91% -73.94% 31.24% -
  Horiz. % 32.33% 131.51% 99.62% 66.67% 34.20% 131.24% 100.00%
PBT 154,058 422,729 323,080 216,043 115,132 353,713 334,323 -40.26%
  QoQ % -63.56% 30.84% 49.54% 87.65% -67.45% 5.80% -
  Horiz. % 46.08% 126.44% 96.64% 64.62% 34.44% 105.80% 100.00%
Tax -31,205 -37,633 -19,214 -16,662 -8,307 -30,366 -30,611 1.29%
  QoQ % 17.08% -95.86% -15.32% -100.58% 72.64% 0.80% -
  Horiz. % 101.94% 122.94% 62.77% 54.43% 27.14% 99.20% 100.00%
NP 122,853 385,096 303,866 199,381 106,825 323,347 303,712 -45.21%
  QoQ % -68.10% 26.73% 52.40% 86.64% -66.96% 6.47% -
  Horiz. % 40.45% 126.80% 100.05% 65.65% 35.17% 106.47% 100.00%
NP to SH 122,862 385,133 303,894 199,399 106,834 323,377 303,729 -45.21%
  QoQ % -68.10% 26.73% 52.40% 86.64% -66.96% 6.47% -
  Horiz. % 40.45% 126.80% 100.05% 65.65% 35.17% 106.47% 100.00%
Tax Rate 20.26 % 8.90 % 5.95 % 7.71 % 7.22 % 8.58 % 9.16 % 69.51%
  QoQ % 127.64% 49.58% -22.83% 6.79% -15.85% -6.33% -
  Horiz. % 221.18% 97.16% 64.96% 84.17% 78.82% 93.67% 100.00%
Total Cost 887,419 3,724,763 2,809,353 1,884,091 962,105 3,778,027 2,821,387 -53.65%
  QoQ % -76.18% 32.58% 49.11% 95.83% -74.53% 33.91% -
  Horiz. % 31.45% 132.02% 99.57% 66.78% 34.10% 133.91% 100.00%
Net Worth 2,425,243 2,312,047 2,205,926 2,203,753 2,225,717 2,130,818 2,110,210 9.69%
  QoQ % 4.90% 4.81% 0.10% -0.99% 4.45% 0.98% -
  Horiz. % 114.93% 109.56% 104.54% 104.43% 105.47% 100.98% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 210,685 98,936 98,839 - 210,518 98,916 -
  QoQ % 0.00% 112.95% 0.10% 0.00% 0.00% 112.83% -
  Horiz. % 0.00% 212.99% 100.02% 99.92% 0.00% 212.83% 100.00%
Div Payout % - % 54.70 % 32.56 % 49.57 % - % 65.10 % 32.57 % -
  QoQ % 0.00% 68.00% -34.32% 0.00% 0.00% 99.88% -
  Horiz. % 0.00% 167.95% 99.97% 152.20% 0.00% 199.88% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 2,425,243 2,312,047 2,205,926 2,203,753 2,225,717 2,130,818 2,110,210 9.69%
  QoQ % 4.90% 4.81% 0.10% -0.99% 4.45% 0.98% -
  Horiz. % 114.93% 109.56% 104.54% 104.43% 105.47% 100.98% 100.00%
NOSH 366,351 366,410 366,433 366,072 366,072 366,120 366,356 -0.00%
  QoQ % -0.02% -0.01% 0.10% 0.00% -0.01% -0.06% -
  Horiz. % 100.00% 100.01% 100.02% 99.92% 99.92% 99.94% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 12.16 % 9.37 % 9.76 % 9.57 % 9.99 % 7.88 % 9.72 % 16.06%
  QoQ % 29.78% -4.00% 1.99% -4.20% 26.78% -18.93% -
  Horiz. % 125.10% 96.40% 100.41% 98.46% 102.78% 81.07% 100.00%
ROE 5.07 % 16.66 % 13.78 % 9.05 % 4.80 % 15.18 % 14.39 % -50.02%
  QoQ % -69.57% 20.90% 52.27% 88.54% -68.38% 5.49% -
  Horiz. % 35.23% 115.77% 95.76% 62.89% 33.36% 105.49% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 275.77 1,121.66 849.60 569.14 292.00 1,120.23 853.02 -52.80%
  QoQ % -75.41% 32.02% 49.28% 94.91% -73.93% 31.33% -
  Horiz. % 32.33% 131.49% 99.60% 66.72% 34.23% 131.33% 100.00%
EPS 33.50 104.90 82.80 54.50 29.20 88.30 82.90 -45.25%
  QoQ % -68.06% 26.69% 51.93% 86.64% -66.93% 6.51% -
  Horiz. % 40.41% 126.54% 99.88% 65.74% 35.22% 106.51% 100.00%
DPS 0.00 57.50 27.00 27.00 0.00 57.50 27.00 -
  QoQ % 0.00% 112.96% 0.00% 0.00% 0.00% 112.96% -
  Horiz. % 0.00% 212.96% 100.00% 100.00% 0.00% 212.96% 100.00%
NAPS 6.6200 6.3100 6.0200 6.0200 6.0800 5.8200 5.7600 9.69%
  QoQ % 4.91% 4.82% 0.00% -0.99% 4.47% 1.04% -
  Horiz. % 114.93% 109.55% 104.51% 104.51% 105.56% 101.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 275.44 1,120.53 848.80 568.05 291.44 1,118.22 852.04 -52.80%
  QoQ % -75.42% 32.01% 49.42% 94.91% -73.94% 31.24% -
  Horiz. % 32.33% 131.51% 99.62% 66.67% 34.20% 131.24% 100.00%
EPS 33.50 105.00 82.85 54.36 29.13 88.17 82.81 -45.21%
  QoQ % -68.10% 26.74% 52.41% 86.61% -66.96% 6.47% -
  Horiz. % 40.45% 126.80% 100.05% 65.64% 35.18% 106.47% 100.00%
DPS 0.00 57.44 26.97 26.95 0.00 57.40 26.97 -
  QoQ % 0.00% 112.98% 0.07% 0.00% 0.00% 112.83% -
  Horiz. % 0.00% 212.98% 100.00% 99.93% 0.00% 212.83% 100.00%
NAPS 6.6123 6.3037 6.0143 6.0084 6.0683 5.8096 5.7534 9.69%
  QoQ % 4.90% 4.81% 0.10% -0.99% 4.45% 0.98% -
  Horiz. % 114.93% 109.56% 104.53% 104.43% 105.47% 100.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 33.5000 37.7200 39.0200 33.3800 27.0000 24.6600 25.3000 -
P/RPS 12.15 3.36 4.59 5.86 9.25 2.20 2.97 155.13%
  QoQ % 261.61% -26.80% -21.67% -36.65% 320.45% -25.93% -
  Horiz. % 409.09% 113.13% 154.55% 197.31% 311.45% 74.07% 100.00%
P/EPS 99.89 35.89 47.05 61.28 92.52 27.92 30.52 119.97%
  QoQ % 178.32% -23.72% -23.22% -33.77% 231.38% -8.52% -
  Horiz. % 327.29% 117.60% 154.16% 200.79% 303.15% 91.48% 100.00%
EY 1.00 2.79 2.13 1.63 1.08 3.58 3.28 -54.60%
  QoQ % -64.16% 30.99% 30.67% 50.93% -69.83% 9.15% -
  Horiz. % 30.49% 85.06% 64.94% 49.70% 32.93% 109.15% 100.00%
DY 0.00 1.52 0.69 0.81 0.00 2.33 1.07 -
  QoQ % 0.00% 120.29% -14.81% 0.00% 0.00% 117.76% -
  Horiz. % 0.00% 142.06% 64.49% 75.70% 0.00% 217.76% 100.00%
P/NAPS 5.06 5.98 6.48 5.54 4.44 4.24 4.39 9.90%
  QoQ % -15.38% -7.72% 16.97% 24.77% 4.72% -3.42% -
  Horiz. % 115.26% 136.22% 147.61% 126.20% 101.14% 96.58% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/01/19 08/11/18 02/08/18 03/05/18 06/02/18 07/11/17 03/08/17 -
Price 33.9600 34.7800 37.4000 35.6400 29.6600 25.4400 24.8200 -
P/RPS 12.31 3.10 4.40 6.26 10.16 2.27 2.91 160.88%
  QoQ % 297.10% -29.55% -29.71% -38.39% 347.58% -21.99% -
  Horiz. % 423.02% 106.53% 151.20% 215.12% 349.14% 78.01% 100.00%
P/EPS 101.26 33.09 45.10 65.43 101.63 28.80 29.94 124.82%
  QoQ % 206.01% -26.63% -31.07% -35.62% 252.88% -3.81% -
  Horiz. % 338.21% 110.52% 150.63% 218.54% 339.45% 96.19% 100.00%
EY 0.99 3.02 2.22 1.53 0.98 3.47 3.34 -55.45%
  QoQ % -67.22% 36.04% 45.10% 56.12% -71.76% 3.89% -
  Horiz. % 29.64% 90.42% 66.47% 45.81% 29.34% 103.89% 100.00%
DY 0.00 1.65 0.72 0.76 0.00 2.26 1.09 -
  QoQ % 0.00% 129.17% -5.26% 0.00% 0.00% 107.34% -
  Horiz. % 0.00% 151.38% 66.06% 69.72% 0.00% 207.34% 100.00%
P/NAPS 5.13 5.51 6.21 5.92 4.88 4.37 4.31 12.28%
  QoQ % -6.90% -11.27% 4.90% 21.31% 11.67% 1.39% -
  Horiz. % 119.03% 127.84% 144.08% 137.35% 113.23% 101.39% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
Partners & Brokers