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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,111,142 4,077,138 3,102,052 2,035,716 1,010,272 4,109,859 3,113,219 -49.59%
  QoQ % -72.75% 31.43% 52.38% 101.50% -75.42% 32.01% -
  Horiz. % 35.69% 130.96% 99.64% 65.39% 32.45% 132.01% 100.00%
PBT 160,597 532,956 443,505 288,017 154,058 422,729 323,080 -37.17%
  QoQ % -69.87% 20.17% 53.99% 86.95% -63.56% 30.84% -
  Horiz. % 49.71% 164.96% 137.27% 89.15% 47.68% 130.84% 100.00%
Tax -32,241 -122,732 -101,298 -60,746 -31,205 -37,633 -19,214 41.08%
  QoQ % 73.73% -21.16% -66.76% -94.67% 17.08% -95.86% -
  Horiz. % 167.80% 638.76% 527.21% 316.15% 162.41% 195.86% 100.00%
NP 128,356 410,224 342,207 227,271 122,853 385,096 303,866 -43.61%
  QoQ % -68.71% 19.88% 50.57% 84.99% -68.10% 26.73% -
  Horiz. % 42.24% 135.00% 112.62% 74.79% 40.43% 126.73% 100.00%
NP to SH 128,365 410,260 342,233 227,289 122,862 385,133 303,894 -43.61%
  QoQ % -68.71% 19.88% 50.57% 85.00% -68.10% 26.73% -
  Horiz. % 42.24% 135.00% 112.62% 74.79% 40.43% 126.73% 100.00%
Tax Rate 20.08 % 23.03 % 22.84 % 21.09 % 20.26 % 8.90 % 5.95 % 124.49%
  QoQ % -12.81% 0.83% 8.30% 4.10% 127.64% 49.58% -
  Horiz. % 337.48% 387.06% 383.87% 354.45% 340.50% 149.58% 100.00%
Total Cost 982,786 3,666,914 2,759,845 1,808,445 887,419 3,724,763 2,809,353 -50.26%
  QoQ % -73.20% 32.87% 52.61% 103.79% -76.18% 32.58% -
  Horiz. % 34.98% 130.53% 98.24% 64.37% 31.59% 132.58% 100.00%
Net Worth 2,653,119 2,529,043 2,460,302 2,422,021 2,425,243 2,312,047 2,205,926 13.06%
  QoQ % 4.91% 2.79% 1.58% -0.13% 4.90% 4.81% -
  Horiz. % 120.27% 114.65% 111.53% 109.80% 109.94% 104.81% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - 219,916 98,998 99,082 - 210,685 98,936 -
  QoQ % 0.00% 122.14% -0.08% 0.00% 0.00% 112.95% -
  Horiz. % 0.00% 222.28% 100.06% 100.15% 0.00% 212.95% 100.00%
Div Payout % - % 53.60 % 28.93 % 43.59 % - % 54.70 % 32.56 % -
  QoQ % 0.00% 85.27% -33.63% 0.00% 0.00% 68.00% -
  Horiz. % 0.00% 164.62% 88.85% 133.88% 0.00% 168.00% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 2,653,119 2,529,043 2,460,302 2,422,021 2,425,243 2,312,047 2,205,926 13.06%
  QoQ % 4.91% 2.79% 1.58% -0.13% 4.90% 4.81% -
  Horiz. % 120.27% 114.65% 111.53% 109.80% 109.94% 104.81% 100.00%
NOSH 366,453 366,528 366,662 366,973 366,351 366,410 366,433 0.00%
  QoQ % -0.02% -0.04% -0.08% 0.17% -0.02% -0.01% -
  Horiz. % 100.01% 100.03% 100.06% 100.15% 99.98% 99.99% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 11.55 % 10.06 % 11.03 % 11.16 % 12.16 % 9.37 % 9.76 % 11.85%
  QoQ % 14.81% -8.79% -1.16% -8.22% 29.78% -4.00% -
  Horiz. % 118.34% 103.07% 113.01% 114.34% 124.59% 96.00% 100.00%
ROE 4.84 % 16.22 % 13.91 % 9.38 % 5.07 % 16.66 % 13.78 % -50.12%
  QoQ % -70.16% 16.61% 48.29% 85.01% -69.57% 20.90% -
  Horiz. % 35.12% 117.71% 100.94% 68.07% 36.79% 120.90% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 303.22 1,112.37 846.02 554.73 275.77 1,121.66 849.60 -49.59%
  QoQ % -72.74% 31.48% 52.51% 101.16% -75.41% 32.02% -
  Horiz. % 35.69% 130.93% 99.58% 65.29% 32.46% 132.02% 100.00%
EPS 35.00 111.90 93.30 62.00 33.50 104.90 82.80 -43.59%
  QoQ % -68.72% 19.94% 50.48% 85.07% -68.06% 26.69% -
  Horiz. % 42.27% 135.14% 112.68% 74.88% 40.46% 126.69% 100.00%
DPS 0.00 60.00 27.00 27.00 0.00 57.50 27.00 -
  QoQ % 0.00% 122.22% 0.00% 0.00% 0.00% 112.96% -
  Horiz. % 0.00% 222.22% 100.00% 100.00% 0.00% 212.96% 100.00%
NAPS 7.2400 6.9000 6.7100 6.6000 6.6200 6.3100 6.0200 13.05%
  QoQ % 4.93% 2.83% 1.67% -0.30% 4.91% 4.82% -
  Horiz. % 120.27% 114.62% 111.46% 109.63% 109.97% 104.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 302.95 1,111.61 845.76 555.03 275.44 1,120.53 848.80 -49.59%
  QoQ % -72.75% 31.43% 52.38% 101.51% -75.42% 32.01% -
  Horiz. % 35.69% 130.96% 99.64% 65.39% 32.45% 132.01% 100.00%
EPS 35.00 111.85 93.31 61.97 33.50 105.00 82.85 -43.61%
  QoQ % -68.71% 19.87% 50.57% 84.99% -68.10% 26.74% -
  Horiz. % 42.25% 135.00% 112.63% 74.80% 40.43% 126.74% 100.00%
DPS 0.00 59.96 26.99 27.01 0.00 57.44 26.97 -
  QoQ % 0.00% 122.16% -0.07% 0.00% 0.00% 112.98% -
  Horiz. % 0.00% 222.32% 100.07% 100.15% 0.00% 212.98% 100.00%
NAPS 7.2336 6.8953 6.7079 6.6035 6.6123 6.3037 6.0143 13.06%
  QoQ % 4.91% 2.79% 1.58% -0.13% 4.90% 4.81% -
  Horiz. % 120.27% 114.65% 111.53% 109.80% 109.94% 104.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 34.8400 34.9000 34.5600 34.8400 33.5000 37.7200 39.0200 -
P/RPS 11.49 3.14 4.08 6.28 12.15 3.36 4.59 84.05%
  QoQ % 265.92% -23.04% -35.03% -48.31% 261.61% -26.80% -
  Horiz. % 250.33% 68.41% 88.89% 136.82% 264.71% 73.20% 100.00%
P/EPS 99.46 31.18 37.03 56.25 99.89 35.89 47.05 64.49%
  QoQ % 218.99% -15.80% -34.17% -43.69% 178.32% -23.72% -
  Horiz. % 211.39% 66.27% 78.70% 119.55% 212.31% 76.28% 100.00%
EY 1.01 3.21 2.70 1.78 1.00 2.79 2.13 -39.11%
  QoQ % -68.54% 18.89% 51.69% 78.00% -64.16% 30.99% -
  Horiz. % 47.42% 150.70% 126.76% 83.57% 46.95% 130.99% 100.00%
DY 0.00 1.72 0.78 0.77 0.00 1.52 0.69 -
  QoQ % 0.00% 120.51% 1.30% 0.00% 0.00% 120.29% -
  Horiz. % 0.00% 249.28% 113.04% 111.59% 0.00% 220.29% 100.00%
P/NAPS 4.81 5.06 5.15 5.28 5.06 5.98 6.48 -17.97%
  QoQ % -4.94% -1.75% -2.46% 4.35% -15.38% -7.72% -
  Horiz. % 74.23% 78.09% 79.48% 81.48% 78.09% 92.28% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 03/02/20 05/11/19 06/08/19 29/04/19 31/01/19 08/11/18 02/08/18 -
Price 32.4400 35.0600 33.9000 34.7200 33.9600 34.7800 37.4000 -
P/RPS 10.70 3.15 4.01 6.26 12.31 3.10 4.40 80.54%
  QoQ % 239.68% -21.45% -35.94% -49.15% 297.10% -29.55% -
  Horiz. % 243.18% 71.59% 91.14% 142.27% 279.77% 70.45% 100.00%
P/EPS 92.61 31.32 36.32 56.06 101.26 33.09 45.10 61.34%
  QoQ % 195.69% -13.77% -35.21% -44.64% 206.01% -26.63% -
  Horiz. % 205.34% 69.45% 80.53% 124.30% 224.52% 73.37% 100.00%
EY 1.08 3.19 2.75 1.78 0.99 3.02 2.22 -38.06%
  QoQ % -66.14% 16.00% 54.49% 79.80% -67.22% 36.04% -
  Horiz. % 48.65% 143.69% 123.87% 80.18% 44.59% 136.04% 100.00%
DY 0.00 1.71 0.80 0.78 0.00 1.65 0.72 -
  QoQ % 0.00% 113.75% 2.56% 0.00% 0.00% 129.17% -
  Horiz. % 0.00% 237.50% 111.11% 108.33% 0.00% 229.17% 100.00%
P/NAPS 4.48 5.08 5.05 5.26 5.13 5.51 6.21 -19.51%
  QoQ % -11.81% 0.59% -3.99% 2.53% -6.90% -11.27% -
  Horiz. % 72.14% 81.80% 81.32% 84.70% 82.61% 88.73% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2564 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.400.00 
 UCREST 0.340.00 
 PUC 0.1550.00 
 WILLOW 0.440.00 
 IRIS 0.2350.00 
 3A 0.8150.00 
 M3TECH 0.070.00 
 LAMBO 0.2750.00 
 NETX 0.0850.00 
 GHLSYS 1.820.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS