Highlights

[F&N] QoQ Cumulative Quarter Result on 2017-03-31 [#2]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 03-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 31-Mar-2017  [#2]
Profit Trend QoQ -     84.13%    YoY -     -3.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,068,930 4,101,374 3,125,099 2,083,822 1,091,083 4,167,567 3,148,273 -51.24%
  QoQ % -73.94% 31.24% 49.97% 90.99% -73.82% 32.38% -
  Horiz. % 33.95% 130.27% 99.26% 66.19% 34.66% 132.38% 100.00%
PBT 115,132 353,713 334,323 260,795 144,007 442,937 391,230 -55.66%
  QoQ % -67.45% 5.80% 28.19% 81.10% -67.49% 13.22% -
  Horiz. % 29.43% 90.41% 85.45% 66.66% 36.81% 113.22% 100.00%
Tax -8,307 -30,366 -30,611 -26,447 -16,732 -57,567 -55,448 -71.69%
  QoQ % 72.64% 0.80% -15.74% -58.06% 70.93% -3.82% -
  Horiz. % 14.98% 54.76% 55.21% 47.70% 30.18% 103.82% 100.00%
NP 106,825 323,347 303,712 234,348 127,275 385,370 335,782 -53.30%
  QoQ % -66.96% 6.47% 29.60% 84.13% -66.97% 14.77% -
  Horiz. % 31.81% 96.30% 90.45% 69.79% 37.90% 114.77% 100.00%
NP to SH 106,834 323,377 303,729 234,357 127,278 385,372 335,783 -53.30%
  QoQ % -66.96% 6.47% 29.60% 84.13% -66.97% 14.77% -
  Horiz. % 31.82% 96.31% 90.45% 69.79% 37.90% 114.77% 100.00%
Tax Rate 7.22 % 8.58 % 9.16 % 10.14 % 11.62 % 13.00 % 14.17 % -36.13%
  QoQ % -15.85% -6.33% -9.66% -12.74% -10.62% -8.26% -
  Horiz. % 50.95% 60.55% 64.64% 71.56% 82.00% 91.74% 100.00%
Total Cost 962,105 3,778,027 2,821,387 1,849,474 963,808 3,782,197 2,812,491 -50.99%
  QoQ % -74.53% 33.91% 52.55% 91.89% -74.52% 34.48% -
  Horiz. % 34.21% 134.33% 100.32% 65.76% 34.27% 134.48% 100.00%
Net Worth 2,225,717 2,130,818 2,110,210 2,154,561 2,140,871 1,987,168 1,915,098 10.51%
  QoQ % 4.45% 0.98% -2.06% 0.64% 7.73% 3.76% -
  Horiz. % 116.22% 111.26% 110.19% 112.50% 111.79% 103.76% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 210,518 98,916 98,933 - 210,427 - -
  QoQ % 0.00% 112.83% -0.02% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.04% 47.01% 47.02% 0.00% 100.00% -
Div Payout % - % 65.10 % 32.57 % 42.22 % - % 54.60 % - % -
  QoQ % 0.00% 99.88% -22.86% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 119.23% 59.65% 77.33% 0.00% 100.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,225,717 2,130,818 2,110,210 2,154,561 2,140,871 1,987,168 1,915,098 10.51%
  QoQ % 4.45% 0.98% -2.06% 0.64% 7.73% 3.76% -
  Horiz. % 116.22% 111.26% 110.19% 112.50% 111.79% 103.76% 100.00%
NOSH 366,072 366,120 366,356 366,422 365,961 365,961 366,407 -0.06%
  QoQ % -0.01% -0.06% -0.02% 0.13% 0.00% -0.12% -
  Horiz. % 99.91% 99.92% 99.99% 100.00% 99.88% 99.88% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.99 % 7.88 % 9.72 % 11.25 % 11.67 % 9.25 % 10.67 % -4.28%
  QoQ % 26.78% -18.93% -13.60% -3.60% 26.16% -13.31% -
  Horiz. % 93.63% 73.85% 91.10% 105.44% 109.37% 86.69% 100.00%
ROE 4.80 % 15.18 % 14.39 % 10.88 % 5.95 % 19.39 % 17.53 % -57.73%
  QoQ % -68.38% 5.49% 32.26% 82.86% -69.31% 10.61% -
  Horiz. % 27.38% 86.59% 82.09% 62.07% 33.94% 110.61% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 292.00 1,120.23 853.02 568.69 298.14 1,138.80 859.77 -51.23%
  QoQ % -73.93% 31.33% 50.00% 90.75% -73.82% 32.45% -
  Horiz. % 33.96% 130.29% 99.21% 66.14% 34.68% 132.45% 100.00%
EPS 29.20 88.30 82.90 64.00 34.80 105.30 91.70 -53.27%
  QoQ % -66.93% 6.51% 29.53% 83.91% -66.95% 14.83% -
  Horiz. % 31.84% 96.29% 90.40% 69.79% 37.95% 114.83% 100.00%
DPS 0.00 57.50 27.00 27.00 0.00 57.50 0.00 -
  QoQ % 0.00% 112.96% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 46.96% 46.96% 0.00% 100.00% -
NAPS 6.0800 5.8200 5.7600 5.8800 5.8500 5.4300 5.2300 10.53%
  QoQ % 4.47% 1.04% -2.04% 0.51% 7.73% 3.82% -
  Horiz. % 116.25% 111.28% 110.13% 112.43% 111.85% 103.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 291.44 1,118.22 852.04 568.14 297.48 1,136.26 858.36 -51.24%
  QoQ % -73.94% 31.24% 49.97% 90.98% -73.82% 32.38% -
  Horiz. % 33.95% 130.27% 99.26% 66.19% 34.66% 132.38% 100.00%
EPS 29.13 88.17 82.81 63.90 34.70 105.07 91.55 -53.30%
  QoQ % -66.96% 6.47% 29.59% 84.15% -66.97% 14.77% -
  Horiz. % 31.82% 96.31% 90.45% 69.80% 37.90% 114.77% 100.00%
DPS 0.00 57.40 26.97 26.97 0.00 57.37 0.00 -
  QoQ % 0.00% 112.83% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.05% 47.01% 47.01% 0.00% 100.00% -
NAPS 6.0683 5.8096 5.7534 5.8743 5.8370 5.4179 5.2214 10.51%
  QoQ % 4.45% 0.98% -2.06% 0.64% 7.74% 3.76% -
  Horiz. % 116.22% 111.27% 110.19% 112.50% 111.79% 103.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 27.0000 24.6600 25.3000 24.6800 23.4800 24.0600 25.1200 -
P/RPS 9.25 2.20 2.97 4.34 7.88 2.11 2.88 117.22%
  QoQ % 320.45% -25.93% -31.57% -44.92% 273.46% -26.74% -
  Horiz. % 321.18% 76.39% 103.12% 150.69% 273.61% 73.26% 100.00%
P/EPS 92.52 27.92 30.52 38.59 67.51 22.85 27.39 124.63%
  QoQ % 231.38% -8.52% -20.91% -42.84% 195.45% -16.58% -
  Horiz. % 337.79% 101.94% 111.43% 140.89% 246.48% 83.42% 100.00%
EY 1.08 3.58 3.28 2.59 1.48 4.38 3.65 -55.50%
  QoQ % -69.83% 9.15% 26.64% 75.00% -66.21% 20.00% -
  Horiz. % 29.59% 98.08% 89.86% 70.96% 40.55% 120.00% 100.00%
DY 0.00 2.33 1.07 1.09 0.00 2.39 1.07 -
  QoQ % 0.00% 117.76% -1.83% 0.00% 0.00% 123.36% -
  Horiz. % 0.00% 217.76% 100.00% 101.87% 0.00% 223.36% 100.00%
P/NAPS 4.44 4.24 4.39 4.20 4.01 4.43 4.80 -5.05%
  QoQ % 4.72% -3.42% 4.52% 4.74% -9.48% -7.71% -
  Horiz. % 92.50% 88.33% 91.46% 87.50% 83.54% 92.29% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 06/02/18 07/11/17 03/08/17 03/05/17 07/02/17 03/11/16 02/08/16 -
Price 29.6600 25.4400 24.8200 24.8800 23.6600 24.3000 26.3400 -
P/RPS 10.16 2.27 2.91 4.37 7.94 2.13 3.02 124.03%
  QoQ % 347.58% -21.99% -33.41% -44.96% 272.77% -29.47% -
  Horiz. % 336.42% 75.17% 96.36% 144.70% 262.91% 70.53% 100.00%
P/EPS 101.63 28.80 29.94 38.90 68.03 23.08 28.72 131.68%
  QoQ % 252.88% -3.81% -23.03% -42.82% 194.76% -19.64% -
  Horiz. % 353.86% 100.28% 104.25% 135.45% 236.87% 80.36% 100.00%
EY 0.98 3.47 3.34 2.57 1.47 4.33 3.48 -56.94%
  QoQ % -71.76% 3.89% 29.96% 74.83% -66.05% 24.43% -
  Horiz. % 28.16% 99.71% 95.98% 73.85% 42.24% 124.43% 100.00%
DY 0.00 2.26 1.09 1.09 0.00 2.37 1.03 -
  QoQ % 0.00% 107.34% 0.00% 0.00% 0.00% 130.10% -
  Horiz. % 0.00% 219.42% 105.83% 105.83% 0.00% 230.10% 100.00%
P/NAPS 4.88 4.37 4.31 4.23 4.04 4.48 5.04 -2.12%
  QoQ % 11.67% 1.39% 1.89% 4.70% -9.82% -11.11% -
  Horiz. % 96.83% 86.71% 85.52% 83.93% 80.16% 88.89% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers