Highlights

[F&N] QoQ Cumulative Quarter Result on 2016-03-31 [#2]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 04-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 31-Mar-2016  [#2]
Profit Trend QoQ -     59.72%    YoY -     72.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,091,083 4,167,567 3,148,273 2,052,468 1,053,301 4,060,239 3,052,426 -49.48%
  QoQ % -73.82% 32.38% 53.39% 94.86% -74.06% 33.02% -
  Horiz. % 35.74% 136.53% 103.14% 67.24% 34.51% 133.02% 100.00%
PBT 144,007 442,937 391,230 279,453 171,841 333,829 266,101 -33.47%
  QoQ % -67.49% 13.22% 40.00% 62.62% -48.52% 25.45% -
  Horiz. % 54.12% 166.45% 147.02% 105.02% 64.58% 125.45% 100.00%
Tax -16,732 -57,567 -55,448 -37,222 -20,179 -53,757 -42,752 -46.34%
  QoQ % 70.93% -3.82% -48.97% -84.46% 62.46% -25.74% -
  Horiz. % 39.14% 134.65% 129.70% 87.06% 47.20% 125.74% 100.00%
NP 127,275 385,370 335,782 242,231 151,662 280,072 223,349 -31.15%
  QoQ % -66.97% 14.77% 38.62% 59.72% -45.85% 25.40% -
  Horiz. % 56.98% 172.54% 150.34% 108.45% 67.90% 125.40% 100.00%
NP to SH 127,278 385,372 335,783 242,232 151,662 280,074 223,350 -31.15%
  QoQ % -66.97% 14.77% 38.62% 59.72% -45.85% 25.40% -
  Horiz. % 56.99% 172.54% 150.34% 108.45% 67.90% 125.40% 100.00%
Tax Rate 11.62 % 13.00 % 14.17 % 13.32 % 11.74 % 16.10 % 16.07 % -19.36%
  QoQ % -10.62% -8.26% 6.38% 13.46% -27.08% 0.19% -
  Horiz. % 72.31% 80.90% 88.18% 82.89% 73.06% 100.19% 100.00%
Total Cost 963,808 3,782,197 2,812,491 1,810,237 901,639 3,780,167 2,829,077 -51.06%
  QoQ % -74.52% 34.48% 55.37% 100.77% -76.15% 33.62% -
  Horiz. % 34.07% 133.69% 99.41% 63.99% 31.87% 133.62% 100.00%
Net Worth 2,140,871 1,987,168 1,915,098 1,906,387 1,976,810 1,874,482 1,772,154 13.36%
  QoQ % 7.73% 3.76% 0.46% -3.56% 5.46% 5.77% -
  Horiz. % 120.81% 112.13% 108.07% 107.57% 111.55% 105.77% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 210,427 - 98,795 - 210,513 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.96% 0.00% 46.93% 0.00% 100.00% -
Div Payout % - % 54.60 % - % 40.79 % - % 75.16 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 72.65% 0.00% 54.27% 0.00% 100.00% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 2,140,871 1,987,168 1,915,098 1,906,387 1,976,810 1,874,482 1,772,154 13.36%
  QoQ % 7.73% 3.76% 0.46% -3.56% 5.46% 5.77% -
  Horiz. % 120.81% 112.13% 108.07% 107.57% 111.55% 105.77% 100.00%
NOSH 365,961 365,961 366,407 366,076 366,076 366,109 366,147 -0.03%
  QoQ % 0.00% -0.12% 0.09% 0.00% -0.01% -0.01% -
  Horiz. % 99.95% 99.95% 100.07% 99.98% 99.98% 99.99% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.67 % 9.25 % 10.67 % 11.80 % 14.40 % 6.90 % 7.32 % 36.28%
  QoQ % 26.16% -13.31% -9.58% -18.06% 108.70% -5.74% -
  Horiz. % 159.43% 126.37% 145.77% 161.20% 196.72% 94.26% 100.00%
ROE 5.95 % 19.39 % 17.53 % 12.71 % 7.67 % 14.94 % 12.60 % -39.22%
  QoQ % -69.31% 10.61% 37.92% 65.71% -48.66% 18.57% -
  Horiz. % 47.22% 153.89% 139.13% 100.87% 60.87% 118.57% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 298.14 1,138.80 859.77 560.92 287.73 1,109.02 833.66 -49.46%
  QoQ % -73.82% 32.45% 53.28% 94.95% -74.06% 33.03% -
  Horiz. % 35.76% 136.60% 103.13% 67.28% 34.51% 133.03% 100.00%
EPS 34.80 105.30 91.70 66.20 41.40 76.50 61.00 -31.10%
  QoQ % -66.95% 14.83% 38.52% 59.90% -45.88% 25.41% -
  Horiz. % 57.05% 172.62% 150.33% 108.52% 67.87% 125.41% 100.00%
DPS 0.00 57.50 0.00 27.00 0.00 57.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 46.96% 0.00% 100.00% -
NAPS 5.8500 5.4300 5.2300 5.2100 5.4000 5.1200 4.8400 13.40%
  QoQ % 7.73% 3.82% 0.38% -3.52% 5.47% 5.79% -
  Horiz. % 120.87% 112.19% 108.06% 107.64% 111.57% 105.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 297.48 1,136.26 858.36 559.59 287.18 1,107.00 832.23 -49.48%
  QoQ % -73.82% 32.38% 53.39% 94.86% -74.06% 33.02% -
  Horiz. % 35.74% 136.53% 103.14% 67.24% 34.51% 133.02% 100.00%
EPS 34.70 105.07 91.55 66.04 41.35 76.36 60.90 -31.15%
  QoQ % -66.97% 14.77% 38.63% 59.71% -45.85% 25.39% -
  Horiz. % 56.98% 172.53% 150.33% 108.44% 67.90% 125.39% 100.00%
DPS 0.00 57.37 0.00 26.94 0.00 57.40 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.95% 0.00% 46.93% 0.00% 100.00% -
NAPS 5.8370 5.4179 5.2214 5.1977 5.3897 5.1107 4.8317 13.36%
  QoQ % 7.74% 3.76% 0.46% -3.56% 5.46% 5.77% -
  Horiz. % 120.81% 112.13% 108.07% 107.57% 111.55% 105.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 23.4800 24.0600 25.1200 20.7000 18.5000 18.3000 17.8000 -
P/RPS 7.88 2.11 2.88 3.64 6.43 1.63 2.14 137.52%
  QoQ % 273.46% -26.74% -20.88% -43.39% 294.48% -23.83% -
  Horiz. % 368.22% 98.60% 134.58% 170.09% 300.47% 76.17% 100.00%
P/EPS 67.51 22.85 27.39 31.27 44.65 23.92 29.18 74.48%
  QoQ % 195.45% -16.58% -12.41% -29.97% 86.66% -18.03% -
  Horiz. % 231.36% 78.31% 93.87% 107.16% 153.02% 81.97% 100.00%
EY 1.48 4.38 3.65 3.20 2.24 4.18 3.43 -42.75%
  QoQ % -66.21% 20.00% 14.06% 42.86% -46.41% 21.87% -
  Horiz. % 43.15% 127.70% 106.41% 93.29% 65.31% 121.87% 100.00%
DY 0.00 2.39 1.07 1.30 0.00 3.14 0.00 -
  QoQ % 0.00% 123.36% -17.69% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 76.11% 34.08% 41.40% 0.00% 100.00% -
P/NAPS 4.01 4.43 4.80 3.97 3.43 3.57 3.68 5.86%
  QoQ % -9.48% -7.71% 20.91% 15.74% -3.92% -2.99% -
  Horiz. % 108.97% 120.38% 130.43% 107.88% 93.21% 97.01% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 07/02/17 03/11/16 02/08/16 04/05/16 02/02/16 03/11/15 04/08/15 -
Price 23.6600 24.3000 26.3400 22.1800 18.2800 18.0000 18.4000 -
P/RPS 7.94 2.13 3.02 3.90 6.35 1.60 2.21 133.67%
  QoQ % 272.77% -29.47% -22.56% -38.58% 296.88% -27.60% -
  Horiz. % 359.28% 96.38% 136.65% 176.47% 287.33% 72.40% 100.00%
P/EPS 68.03 23.08 28.72 33.50 44.12 23.53 30.16 71.57%
  QoQ % 194.76% -19.64% -14.27% -24.07% 87.51% -21.98% -
  Horiz. % 225.56% 76.53% 95.23% 111.07% 146.29% 78.02% 100.00%
EY 1.47 4.33 3.48 2.98 2.27 4.25 3.32 -41.76%
  QoQ % -66.05% 24.43% 16.78% 31.28% -46.59% 28.01% -
  Horiz. % 44.28% 130.42% 104.82% 89.76% 68.37% 128.01% 100.00%
DY 0.00 2.37 1.03 1.22 0.00 3.19 0.00 -
  QoQ % 0.00% 130.10% -15.57% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 74.29% 32.29% 38.24% 0.00% 100.00% -
P/NAPS 4.04 4.48 5.04 4.26 3.39 3.52 3.80 4.15%
  QoQ % -9.82% -11.11% 18.31% 25.66% -3.69% -7.37% -
  Horiz. % 106.32% 117.89% 132.63% 112.11% 89.21% 92.63% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers