Highlights

[F&N] QoQ Quarter Result on 2018-06-30 [#3]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 02-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 30-Jun-2018  [#3]
Profit Trend QoQ -     12.89%    YoY -     50.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,010,272 996,640 1,029,747 1,014,542 1,068,930 976,275 1,041,277 -1.99%
  QoQ % 1.37% -3.22% 1.50% -5.09% 9.49% -6.24% -
  Horiz. % 97.02% 95.71% 98.89% 97.43% 102.66% 93.76% 100.00%
PBT 154,058 99,649 107,037 100,911 115,132 19,390 73,528 63.52%
  QoQ % 54.60% -6.90% 6.07% -12.35% 493.77% -73.63% -
  Horiz. % 209.52% 135.53% 145.57% 137.24% 156.58% 26.37% 100.00%
Tax -31,205 -18,419 -2,552 -8,355 -8,307 245 -4,164 281.55%
  QoQ % -69.42% -621.75% 69.46% -0.58% -3,490.61% 105.88% -
  Horiz. % 749.40% 442.34% 61.29% 200.65% 199.50% -5.88% 100.00%
NP 122,853 81,230 104,485 92,556 106,825 19,635 69,364 46.23%
  QoQ % 51.24% -22.26% 12.89% -13.36% 444.05% -71.69% -
  Horiz. % 177.11% 117.11% 150.63% 133.44% 154.01% 28.31% 100.00%
NP to SH 122,862 81,239 104,495 92,565 106,834 19,648 69,372 46.23%
  QoQ % 51.24% -22.26% 12.89% -13.36% 443.74% -71.68% -
  Horiz. % 177.11% 117.11% 150.63% 133.43% 154.00% 28.32% 100.00%
Tax Rate 20.26 % 18.48 % 2.38 % 8.28 % 7.22 % -1.26 % 5.66 % 133.46%
  QoQ % 9.63% 676.47% -71.26% 14.68% 673.02% -122.26% -
  Horiz. % 357.95% 326.50% 42.05% 146.29% 127.56% -22.26% 100.00%
Total Cost 887,419 915,410 925,262 921,986 962,105 956,640 971,913 -5.87%
  QoQ % -3.06% -1.06% 0.36% -4.17% 0.57% -1.57% -
  Horiz. % 91.31% 94.19% 95.20% 94.86% 98.99% 98.43% 100.00%
Net Worth 2,425,243 2,312,047 2,205,926 2,203,753 2,225,717 2,130,818 2,110,210 9.69%
  QoQ % 4.90% 4.81% 0.10% -0.99% 4.45% 0.98% -
  Horiz. % 114.93% 109.56% 104.54% 104.43% 105.47% 100.98% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 111,755 - 98,839 - 111,666 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.08% 0.00% 88.51% 0.00% 100.00% -
Div Payout % - % 137.56 % - % 106.78 % - % 568.34 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 24.20% 0.00% 18.79% 0.00% 100.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 2,425,243 2,312,047 2,205,926 2,203,753 2,225,717 2,130,818 2,110,210 9.69%
  QoQ % 4.90% 4.81% 0.10% -0.99% 4.45% 0.98% -
  Horiz. % 114.93% 109.56% 104.54% 104.43% 105.47% 100.98% 100.00%
NOSH 366,351 366,410 366,433 366,072 366,072 366,120 366,356 -0.00%
  QoQ % -0.02% -0.01% 0.10% 0.00% -0.01% -0.06% -
  Horiz. % 100.00% 100.01% 100.02% 99.92% 99.92% 99.94% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 12.16 % 8.15 % 10.15 % 9.12 % 9.99 % 2.01 % 6.66 % 49.22%
  QoQ % 49.20% -19.70% 11.29% -8.71% 397.01% -69.82% -
  Horiz. % 182.58% 122.37% 152.40% 136.94% 150.00% 30.18% 100.00%
ROE 5.07 % 3.51 % 4.74 % 4.20 % 4.80 % 0.92 % 3.29 % 33.31%
  QoQ % 44.44% -25.95% 12.86% -12.50% 421.74% -72.04% -
  Horiz. % 154.10% 106.69% 144.07% 127.66% 145.90% 27.96% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 275.77 272.00 281.02 277.14 292.00 266.65 284.23 -1.99%
  QoQ % 1.39% -3.21% 1.40% -5.09% 9.51% -6.19% -
  Horiz. % 97.02% 95.70% 98.87% 97.51% 102.73% 93.81% 100.00%
EPS 33.50 22.20 28.50 25.30 29.20 5.40 18.90 46.31%
  QoQ % 50.90% -22.11% 12.65% -13.36% 440.74% -71.43% -
  Horiz. % 177.25% 117.46% 150.79% 133.86% 154.50% 28.57% 100.00%
DPS 0.00 30.50 0.00 27.00 0.00 30.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 88.52% 0.00% 100.00% -
NAPS 6.6200 6.3100 6.0200 6.0200 6.0800 5.8200 5.7600 9.69%
  QoQ % 4.91% 4.82% 0.00% -0.99% 4.47% 1.04% -
  Horiz. % 114.93% 109.55% 104.51% 104.51% 105.56% 101.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 275.44 271.73 280.75 276.61 291.44 266.18 283.90 -1.99%
  QoQ % 1.37% -3.21% 1.50% -5.09% 9.49% -6.24% -
  Horiz. % 97.02% 95.71% 98.89% 97.43% 102.66% 93.76% 100.00%
EPS 33.50 22.15 28.49 25.24 29.13 5.36 18.91 46.26%
  QoQ % 51.24% -22.25% 12.88% -13.35% 443.47% -71.66% -
  Horiz. % 177.15% 117.13% 150.66% 133.47% 154.05% 28.34% 100.00%
DPS 0.00 30.47 0.00 26.95 0.00 30.45 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.07% 0.00% 88.51% 0.00% 100.00% -
NAPS 6.6123 6.3037 6.0143 6.0084 6.0683 5.8096 5.7534 9.69%
  QoQ % 4.90% 4.81% 0.10% -0.99% 4.45% 0.98% -
  Horiz. % 114.93% 109.56% 104.53% 104.43% 105.47% 100.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 33.5000 37.7200 39.0200 33.3800 27.0000 24.6600 25.3000 -
P/RPS 12.15 13.87 13.89 12.04 9.25 9.25 8.90 22.99%
  QoQ % -12.40% -0.14% 15.37% 30.16% 0.00% 3.93% -
  Horiz. % 136.52% 155.84% 156.07% 135.28% 103.93% 103.93% 100.00%
P/EPS 99.89 170.13 136.83 132.01 92.52 459.51 133.61 -17.58%
  QoQ % -41.29% 24.34% 3.65% 42.68% -79.87% 243.92% -
  Horiz. % 74.76% 127.33% 102.41% 98.80% 69.25% 343.92% 100.00%
EY 1.00 0.59 0.73 0.76 1.08 0.22 0.75 21.08%
  QoQ % 69.49% -19.18% -3.95% -29.63% 390.91% -70.67% -
  Horiz. % 133.33% 78.67% 97.33% 101.33% 144.00% 29.33% 100.00%
DY 0.00 0.81 0.00 0.81 0.00 1.24 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 65.32% 0.00% 65.32% 0.00% 100.00% -
P/NAPS 5.06 5.98 6.48 5.54 4.44 4.24 4.39 9.90%
  QoQ % -15.38% -7.72% 16.97% 24.77% 4.72% -3.42% -
  Horiz. % 115.26% 136.22% 147.61% 126.20% 101.14% 96.58% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/01/19 08/11/18 02/08/18 03/05/18 06/02/18 07/11/17 03/08/17 -
Price 33.9600 34.7800 37.4000 35.6400 29.6600 25.4400 24.8200 -
P/RPS 12.31 12.79 13.31 12.86 10.16 9.54 8.73 25.67%
  QoQ % -3.75% -3.91% 3.50% 26.57% 6.50% 9.28% -
  Horiz. % 141.01% 146.51% 152.46% 147.31% 116.38% 109.28% 100.00%
P/EPS 101.26 156.87 131.15 140.95 101.63 474.05 131.08 -15.77%
  QoQ % -35.45% 19.61% -6.95% 38.69% -78.56% 261.65% -
  Horiz. % 77.25% 119.68% 100.05% 107.53% 77.53% 361.65% 100.00%
EY 0.99 0.64 0.76 0.71 0.98 0.21 0.76 19.22%
  QoQ % 54.69% -15.79% 7.04% -27.55% 366.67% -72.37% -
  Horiz. % 130.26% 84.21% 100.00% 93.42% 128.95% 27.63% 100.00%
DY 0.00 0.88 0.00 0.76 0.00 1.20 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 73.33% 0.00% 63.33% 0.00% 100.00% -
P/NAPS 5.13 5.51 6.21 5.92 4.88 4.37 4.31 12.28%
  QoQ % -6.90% -11.27% 4.90% 21.31% 11.67% 1.39% -
  Horiz. % 119.03% 127.84% 144.08% 137.35% 113.23% 101.39% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. This Stock Will Fly On Monday - Herbert Chua Herbert
6. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
7. BULLISH CHARTS - LIIHEN (7089), REVENUE (0200), SAM (9822), HOHUP (5169) & ECONBHD (5253) BursaKakis
8. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers