Highlights

[F&N] QoQ Cumulative Quarter Result on 2017-12-31 [#1]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 06-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 31-Dec-2017  [#1]
Profit Trend QoQ -     -66.96%    YoY -     -16.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 4,109,859 3,113,219 2,083,472 1,068,930 4,101,374 3,125,099 2,083,822 57.20%
  QoQ % 32.01% 49.42% 94.91% -73.94% 31.24% 49.97% -
  Horiz. % 197.23% 149.40% 99.98% 51.30% 196.82% 149.97% 100.00%
PBT 422,729 323,080 216,043 115,132 353,713 334,323 260,795 37.95%
  QoQ % 30.84% 49.54% 87.65% -67.45% 5.80% 28.19% -
  Horiz. % 162.09% 123.88% 82.84% 44.15% 135.63% 128.19% 100.00%
Tax -37,633 -19,214 -16,662 -8,307 -30,366 -30,611 -26,447 26.48%
  QoQ % -95.86% -15.32% -100.58% 72.64% 0.80% -15.74% -
  Horiz. % 142.30% 72.65% 63.00% 31.41% 114.82% 115.74% 100.00%
NP 385,096 303,866 199,381 106,825 323,347 303,712 234,348 39.21%
  QoQ % 26.73% 52.40% 86.64% -66.96% 6.47% 29.60% -
  Horiz. % 164.33% 129.66% 85.08% 45.58% 137.98% 129.60% 100.00%
NP to SH 385,133 303,894 199,399 106,834 323,377 303,729 234,357 39.22%
  QoQ % 26.73% 52.40% 86.64% -66.96% 6.47% 29.60% -
  Horiz. % 164.34% 129.67% 85.08% 45.59% 137.98% 129.60% 100.00%
Tax Rate 8.90 % 5.95 % 7.71 % 7.22 % 8.58 % 9.16 % 10.14 % -8.32%
  QoQ % 49.58% -22.83% 6.79% -15.85% -6.33% -9.66% -
  Horiz. % 87.77% 58.68% 76.04% 71.20% 84.62% 90.34% 100.00%
Total Cost 3,724,763 2,809,353 1,884,091 962,105 3,778,027 2,821,387 1,849,474 59.41%
  QoQ % 32.58% 49.11% 95.83% -74.53% 33.91% 52.55% -
  Horiz. % 201.40% 151.90% 101.87% 52.02% 204.28% 152.55% 100.00%
Net Worth 2,312,047 2,205,926 2,203,753 2,225,717 2,130,818 2,110,210 2,154,561 4.81%
  QoQ % 4.81% 0.10% -0.99% 4.45% 0.98% -2.06% -
  Horiz. % 107.31% 102.38% 102.28% 103.30% 98.90% 97.94% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 210,685 98,936 98,839 - 210,518 98,916 98,933 65.45%
  QoQ % 112.95% 0.10% 0.00% 0.00% 112.83% -0.02% -
  Horiz. % 212.96% 100.00% 99.90% 0.00% 212.79% 99.98% 100.00%
Div Payout % 54.70 % 32.56 % 49.57 % - % 65.10 % 32.57 % 42.22 % 18.83%
  QoQ % 68.00% -34.32% 0.00% 0.00% 99.88% -22.86% -
  Horiz. % 129.56% 77.12% 117.41% 0.00% 154.19% 77.14% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 2,312,047 2,205,926 2,203,753 2,225,717 2,130,818 2,110,210 2,154,561 4.81%
  QoQ % 4.81% 0.10% -0.99% 4.45% 0.98% -2.06% -
  Horiz. % 107.31% 102.38% 102.28% 103.30% 98.90% 97.94% 100.00%
NOSH 366,410 366,433 366,072 366,072 366,120 366,356 366,422 -0.00%
  QoQ % -0.01% 0.10% 0.00% -0.01% -0.06% -0.02% -
  Horiz. % 100.00% 100.00% 99.90% 99.90% 99.92% 99.98% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.37 % 9.76 % 9.57 % 9.99 % 7.88 % 9.72 % 11.25 % -11.47%
  QoQ % -4.00% 1.99% -4.20% 26.78% -18.93% -13.60% -
  Horiz. % 83.29% 86.76% 85.07% 88.80% 70.04% 86.40% 100.00%
ROE 16.66 % 13.78 % 9.05 % 4.80 % 15.18 % 14.39 % 10.88 % 32.82%
  QoQ % 20.90% 52.27% 88.54% -68.38% 5.49% 32.26% -
  Horiz. % 153.12% 126.65% 83.18% 44.12% 139.52% 132.26% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1,121.66 849.60 569.14 292.00 1,120.23 853.02 568.69 57.21%
  QoQ % 32.02% 49.28% 94.91% -73.93% 31.33% 50.00% -
  Horiz. % 197.24% 149.40% 100.08% 51.35% 196.98% 150.00% 100.00%
EPS 104.90 82.80 54.50 29.20 88.30 82.90 64.00 38.97%
  QoQ % 26.69% 51.93% 86.64% -66.93% 6.51% 29.53% -
  Horiz. % 163.91% 129.38% 85.16% 45.62% 137.97% 129.53% 100.00%
DPS 57.50 27.00 27.00 0.00 57.50 27.00 27.00 65.45%
  QoQ % 112.96% 0.00% 0.00% 0.00% 112.96% 0.00% -
  Horiz. % 212.96% 100.00% 100.00% 0.00% 212.96% 100.00% 100.00%
NAPS 6.3100 6.0200 6.0200 6.0800 5.8200 5.7600 5.8800 4.81%
  QoQ % 4.82% 0.00% -0.99% 4.47% 1.04% -2.04% -
  Horiz. % 107.31% 102.38% 102.38% 103.40% 98.98% 97.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1,120.53 848.80 568.05 291.44 1,118.22 852.04 568.14 57.20%
  QoQ % 32.01% 49.42% 94.91% -73.94% 31.24% 49.97% -
  Horiz. % 197.23% 149.40% 99.98% 51.30% 196.82% 149.97% 100.00%
EPS 105.00 82.85 54.36 29.13 88.17 82.81 63.90 39.21%
  QoQ % 26.74% 52.41% 86.61% -66.96% 6.47% 29.59% -
  Horiz. % 164.32% 129.66% 85.07% 45.59% 137.98% 129.59% 100.00%
DPS 57.44 26.97 26.95 0.00 57.40 26.97 26.97 65.46%
  QoQ % 112.98% 0.07% 0.00% 0.00% 112.83% 0.00% -
  Horiz. % 212.98% 100.00% 99.93% 0.00% 212.83% 100.00% 100.00%
NAPS 6.3037 6.0143 6.0084 6.0683 5.8096 5.7534 5.8743 4.81%
  QoQ % 4.81% 0.10% -0.99% 4.45% 0.98% -2.06% -
  Horiz. % 107.31% 102.38% 102.28% 103.30% 98.90% 97.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 37.7200 39.0200 33.3800 27.0000 24.6600 25.3000 24.6800 -
P/RPS 3.36 4.59 5.86 9.25 2.20 2.97 4.34 -15.67%
  QoQ % -26.80% -21.67% -36.65% 320.45% -25.93% -31.57% -
  Horiz. % 77.42% 105.76% 135.02% 213.13% 50.69% 68.43% 100.00%
P/EPS 35.89 47.05 61.28 92.52 27.92 30.52 38.59 -4.72%
  QoQ % -23.72% -23.22% -33.77% 231.38% -8.52% -20.91% -
  Horiz. % 93.00% 121.92% 158.80% 239.75% 72.35% 79.09% 100.00%
EY 2.79 2.13 1.63 1.08 3.58 3.28 2.59 5.08%
  QoQ % 30.99% 30.67% 50.93% -69.83% 9.15% 26.64% -
  Horiz. % 107.72% 82.24% 62.93% 41.70% 138.22% 126.64% 100.00%
DY 1.52 0.69 0.81 0.00 2.33 1.07 1.09 24.79%
  QoQ % 120.29% -14.81% 0.00% 0.00% 117.76% -1.83% -
  Horiz. % 139.45% 63.30% 74.31% 0.00% 213.76% 98.17% 100.00%
P/NAPS 5.98 6.48 5.54 4.44 4.24 4.39 4.20 26.53%
  QoQ % -7.72% 16.97% 24.77% 4.72% -3.42% 4.52% -
  Horiz. % 142.38% 154.29% 131.90% 105.71% 100.95% 104.52% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 08/11/18 02/08/18 03/05/18 06/02/18 07/11/17 03/08/17 03/05/17 -
Price 34.7800 37.4000 35.6400 29.6600 25.4400 24.8200 24.8800 -
P/RPS 3.10 4.40 6.26 10.16 2.27 2.91 4.37 -20.44%
  QoQ % -29.55% -29.71% -38.39% 347.58% -21.99% -33.41% -
  Horiz. % 70.94% 100.69% 143.25% 232.49% 51.95% 66.59% 100.00%
P/EPS 33.09 45.10 65.43 101.63 28.80 29.94 38.90 -10.21%
  QoQ % -26.63% -31.07% -35.62% 252.88% -3.81% -23.03% -
  Horiz. % 85.06% 115.94% 168.20% 261.26% 74.04% 76.97% 100.00%
EY 3.02 2.22 1.53 0.98 3.47 3.34 2.57 11.35%
  QoQ % 36.04% 45.10% 56.12% -71.76% 3.89% 29.96% -
  Horiz. % 117.51% 86.38% 59.53% 38.13% 135.02% 129.96% 100.00%
DY 1.65 0.72 0.76 0.00 2.26 1.09 1.09 31.80%
  QoQ % 129.17% -5.26% 0.00% 0.00% 107.34% 0.00% -
  Horiz. % 151.38% 66.06% 69.72% 0.00% 207.34% 100.00% 100.00%
P/NAPS 5.51 6.21 5.92 4.88 4.37 4.31 4.23 19.25%
  QoQ % -11.27% 4.90% 21.31% 11.67% 1.39% 1.89% -
  Horiz. % 130.26% 146.81% 139.95% 115.37% 103.31% 101.89% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers