Highlights

[F&N] QoQ Cumulative Quarter Result on 2019-03-31 [#2]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 29-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2019
Quarter 31-Mar-2019  [#2]
Profit Trend QoQ -     85.00%    YoY -     13.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 4,077,138 3,102,052 2,035,716 1,010,272 4,109,859 3,113,219 2,083,472 56.39%
  QoQ % 31.43% 52.38% 101.50% -75.42% 32.01% 49.42% -
  Horiz. % 195.69% 148.89% 97.71% 48.49% 197.26% 149.42% 100.00%
PBT 532,956 443,505 288,017 154,058 422,729 323,080 216,043 82.47%
  QoQ % 20.17% 53.99% 86.95% -63.56% 30.84% 49.54% -
  Horiz. % 246.69% 205.29% 133.31% 71.31% 195.67% 149.54% 100.00%
Tax -122,732 -101,298 -60,746 -31,205 -37,633 -19,214 -16,662 278.12%
  QoQ % -21.16% -66.76% -94.67% 17.08% -95.86% -15.32% -
  Horiz. % 736.60% 607.96% 364.58% 187.28% 225.86% 115.32% 100.00%
NP 410,224 342,207 227,271 122,853 385,096 303,866 199,381 61.70%
  QoQ % 19.88% 50.57% 84.99% -68.10% 26.73% 52.40% -
  Horiz. % 205.75% 171.63% 113.99% 61.62% 193.15% 152.40% 100.00%
NP to SH 410,260 342,233 227,289 122,862 385,133 303,894 199,399 61.70%
  QoQ % 19.88% 50.57% 85.00% -68.10% 26.73% 52.40% -
  Horiz. % 205.75% 171.63% 113.99% 61.62% 193.15% 152.40% 100.00%
Tax Rate 23.03 % 22.84 % 21.09 % 20.26 % 8.90 % 5.95 % 7.71 % 107.27%
  QoQ % 0.83% 8.30% 4.10% 127.64% 49.58% -22.83% -
  Horiz. % 298.70% 296.24% 273.54% 262.78% 115.43% 77.17% 100.00%
Total Cost 3,666,914 2,759,845 1,808,445 887,419 3,724,763 2,809,353 1,884,091 55.82%
  QoQ % 32.87% 52.61% 103.79% -76.18% 32.58% 49.11% -
  Horiz. % 194.63% 146.48% 95.99% 47.10% 197.70% 149.11% 100.00%
Net Worth 2,529,043 2,460,302 2,422,021 2,425,243 2,312,047 2,205,926 2,203,753 9.60%
  QoQ % 2.79% 1.58% -0.13% 4.90% 4.81% 0.10% -
  Horiz. % 114.76% 111.64% 109.90% 110.05% 104.91% 100.10% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 219,916 98,998 99,082 - 210,685 98,936 98,839 70.35%
  QoQ % 122.14% -0.08% 0.00% 0.00% 112.95% 0.10% -
  Horiz. % 222.50% 100.16% 100.25% 0.00% 213.16% 100.10% 100.00%
Div Payout % 53.60 % 28.93 % 43.59 % - % 54.70 % 32.56 % 49.57 % 5.34%
  QoQ % 85.27% -33.63% 0.00% 0.00% 68.00% -34.32% -
  Horiz. % 108.13% 58.36% 87.94% 0.00% 110.35% 65.68% 100.00%
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 2,529,043 2,460,302 2,422,021 2,425,243 2,312,047 2,205,926 2,203,753 9.60%
  QoQ % 2.79% 1.58% -0.13% 4.90% 4.81% 0.10% -
  Horiz. % 114.76% 111.64% 109.90% 110.05% 104.91% 100.10% 100.00%
NOSH 366,528 366,662 366,973 366,351 366,410 366,433 366,072 0.08%
  QoQ % -0.04% -0.08% 0.17% -0.02% -0.01% 0.10% -
  Horiz. % 100.12% 100.16% 100.25% 100.08% 100.09% 100.10% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.06 % 11.03 % 11.16 % 12.16 % 9.37 % 9.76 % 9.57 % 3.38%
  QoQ % -8.79% -1.16% -8.22% 29.78% -4.00% 1.99% -
  Horiz. % 105.12% 115.26% 116.61% 127.06% 97.91% 101.99% 100.00%
ROE 16.22 % 13.91 % 9.38 % 5.07 % 16.66 % 13.78 % 9.05 % 47.50%
  QoQ % 16.61% 48.29% 85.01% -69.57% 20.90% 52.27% -
  Horiz. % 179.23% 153.70% 103.65% 56.02% 184.09% 152.27% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1,112.37 846.02 554.73 275.77 1,121.66 849.60 569.14 56.26%
  QoQ % 31.48% 52.51% 101.16% -75.41% 32.02% 49.28% -
  Horiz. % 195.45% 148.65% 97.47% 48.45% 197.08% 149.28% 100.00%
EPS 111.90 93.30 62.00 33.50 104.90 82.80 54.50 61.47%
  QoQ % 19.94% 50.48% 85.07% -68.06% 26.69% 51.93% -
  Horiz. % 205.32% 171.19% 113.76% 61.47% 192.48% 151.93% 100.00%
DPS 60.00 27.00 27.00 0.00 57.50 27.00 27.00 70.21%
  QoQ % 122.22% 0.00% 0.00% 0.00% 112.96% 0.00% -
  Horiz. % 222.22% 100.00% 100.00% 0.00% 212.96% 100.00% 100.00%
NAPS 6.9000 6.7100 6.6000 6.6200 6.3100 6.0200 6.0200 9.51%
  QoQ % 2.83% 1.67% -0.30% 4.91% 4.82% 0.00% -
  Horiz. % 114.62% 111.46% 109.63% 109.97% 104.82% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1,111.61 845.76 555.03 275.44 1,120.53 848.80 568.05 56.39%
  QoQ % 31.43% 52.38% 101.51% -75.42% 32.01% 49.42% -
  Horiz. % 195.69% 148.89% 97.71% 48.49% 197.26% 149.42% 100.00%
EPS 111.85 93.31 61.97 33.50 105.00 82.85 54.36 61.70%
  QoQ % 19.87% 50.57% 84.99% -68.10% 26.74% 52.41% -
  Horiz. % 205.76% 171.65% 114.00% 61.63% 193.16% 152.41% 100.00%
DPS 59.96 26.99 27.01 0.00 57.44 26.97 26.95 70.34%
  QoQ % 122.16% -0.07% 0.00% 0.00% 112.98% 0.07% -
  Horiz. % 222.49% 100.15% 100.22% 0.00% 213.14% 100.07% 100.00%
NAPS 6.8953 6.7079 6.6035 6.6123 6.3037 6.0143 6.0084 9.60%
  QoQ % 2.79% 1.58% -0.13% 4.90% 4.81% 0.10% -
  Horiz. % 114.76% 111.64% 109.90% 110.05% 104.91% 100.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 34.9000 34.5600 34.8400 33.5000 37.7200 39.0200 33.3800 -
P/RPS 3.14 4.08 6.28 12.15 3.36 4.59 5.86 -34.00%
  QoQ % -23.04% -35.03% -48.31% 261.61% -26.80% -21.67% -
  Horiz. % 53.58% 69.62% 107.17% 207.34% 57.34% 78.33% 100.00%
P/EPS 31.18 37.03 56.25 99.89 35.89 47.05 61.28 -36.24%
  QoQ % -15.80% -34.17% -43.69% 178.32% -23.72% -23.22% -
  Horiz. % 50.88% 60.43% 91.79% 163.01% 58.57% 76.78% 100.00%
EY 3.21 2.70 1.78 1.00 2.79 2.13 1.63 57.05%
  QoQ % 18.89% 51.69% 78.00% -64.16% 30.99% 30.67% -
  Horiz. % 196.93% 165.64% 109.20% 61.35% 171.17% 130.67% 100.00%
DY 1.72 0.78 0.77 0.00 1.52 0.69 0.81 65.13%
  QoQ % 120.51% 1.30% 0.00% 0.00% 120.29% -14.81% -
  Horiz. % 212.35% 96.30% 95.06% 0.00% 187.65% 85.19% 100.00%
P/NAPS 5.06 5.15 5.28 5.06 5.98 6.48 5.54 -5.86%
  QoQ % -1.75% -2.46% 4.35% -15.38% -7.72% 16.97% -
  Horiz. % 91.34% 92.96% 95.31% 91.34% 107.94% 116.97% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 05/11/19 06/08/19 29/04/19 31/01/19 08/11/18 02/08/18 03/05/18 -
Price 35.0600 33.9000 34.7200 33.9600 34.7800 37.4000 35.6400 -
P/RPS 3.15 4.01 6.26 12.31 3.10 4.40 6.26 -36.71%
  QoQ % -21.45% -35.94% -49.15% 297.10% -29.55% -29.71% -
  Horiz. % 50.32% 64.06% 100.00% 196.65% 49.52% 70.29% 100.00%
P/EPS 31.32 36.32 56.06 101.26 33.09 45.10 65.43 -38.78%
  QoQ % -13.77% -35.21% -44.64% 206.01% -26.63% -31.07% -
  Horiz. % 47.87% 55.51% 85.68% 154.76% 50.57% 68.93% 100.00%
EY 3.19 2.75 1.78 0.99 3.02 2.22 1.53 63.13%
  QoQ % 16.00% 54.49% 79.80% -67.22% 36.04% 45.10% -
  Horiz. % 208.50% 179.74% 116.34% 64.71% 197.39% 145.10% 100.00%
DY 1.71 0.80 0.78 0.00 1.65 0.72 0.76 71.62%
  QoQ % 113.75% 2.56% 0.00% 0.00% 129.17% -5.26% -
  Horiz. % 225.00% 105.26% 102.63% 0.00% 217.11% 94.74% 100.00%
P/NAPS 5.08 5.05 5.26 5.13 5.51 6.21 5.92 -9.69%
  QoQ % 0.59% -3.99% 2.53% -6.90% -11.27% 4.90% -
  Horiz. % 85.81% 85.30% 88.85% 86.66% 93.07% 104.90% 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.
 


 

195  298  510  1311 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.075-0.005 
 HSI-H8F 0.36+0.07 
 SEACERA 0.42-0.07 
 MYEG 1.21+0.04 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
7. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers