Highlights

[F&N] QoQ Quarter Result on 2016-09-30 [#4]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 03-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 30-Sep-2016  [#4]
Profit Trend QoQ -     -46.99%    YoY -     -12.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,041,277 992,739 1,091,083 976,500 1,095,805 999,167 1,053,301 -0.76%
  QoQ % 4.89% -9.01% 11.73% -10.89% 9.67% -5.14% -
  Horiz. % 98.86% 94.25% 103.59% 92.71% 104.04% 94.86% 100.00%
PBT 73,528 116,788 144,007 51,707 111,777 107,612 171,841 -43.25%
  QoQ % -37.04% -18.90% 178.51% -53.74% 3.87% -37.38% -
  Horiz. % 42.79% 67.96% 83.80% 30.09% 65.05% 62.62% 100.00%
Tax -4,164 -9,715 -16,732 -2,119 -18,226 -17,043 -20,179 -65.11%
  QoQ % 57.14% 41.94% -689.62% 88.37% -6.94% 15.54% -
  Horiz. % 20.64% 48.14% 82.92% 10.50% 90.32% 84.46% 100.00%
NP 69,364 107,073 127,275 49,588 93,551 90,569 151,662 -40.67%
  QoQ % -35.22% -15.87% 156.66% -46.99% 3.29% -40.28% -
  Horiz. % 45.74% 70.60% 83.92% 32.70% 61.68% 59.72% 100.00%
NP to SH 69,372 107,079 127,278 49,589 93,551 90,570 151,662 -40.66%
  QoQ % -35.21% -15.87% 156.67% -46.99% 3.29% -40.28% -
  Horiz. % 45.74% 70.60% 83.92% 32.70% 61.68% 59.72% 100.00%
Tax Rate 5.66 % 8.32 % 11.62 % 4.10 % 16.31 % 15.84 % 11.74 % -38.54%
  QoQ % -31.97% -28.40% 183.41% -74.86% 2.97% 34.92% -
  Horiz. % 48.21% 70.87% 98.98% 34.92% 138.93% 134.92% 100.00%
Total Cost 971,913 885,666 963,808 926,912 1,002,254 908,598 901,639 5.14%
  QoQ % 9.74% -8.11% 3.98% -7.52% 10.31% 0.77% -
  Horiz. % 107.79% 98.23% 106.90% 102.80% 111.16% 100.77% 100.00%
Net Worth 2,110,210 2,154,561 2,140,871 1,987,168 1,918,712 1,910,403 1,976,810 4.45%
  QoQ % -2.06% 0.64% 7.73% 3.57% 0.43% -3.36% -
  Horiz. % 106.75% 108.99% 108.30% 100.52% 97.06% 96.64% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 98,933 - 111,618 - 99,003 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.93% 0.00% 112.74% 0.00% 100.00% -
Div Payout % - % 92.39 % - % 225.09 % - % 109.31 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 84.52% 0.00% 205.92% 0.00% 100.00% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 2,110,210 2,154,561 2,140,871 1,987,168 1,918,712 1,910,403 1,976,810 4.45%
  QoQ % -2.06% 0.64% 7.73% 3.57% 0.43% -3.36% -
  Horiz. % 106.75% 108.99% 108.30% 100.52% 97.06% 96.64% 100.00%
NOSH 366,356 366,422 365,961 365,961 366,407 366,076 366,076 0.05%
  QoQ % -0.02% 0.13% 0.00% -0.12% 0.09% 0.00% -
  Horiz. % 100.08% 100.09% 99.97% 99.97% 100.09% 100.00% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.66 % 10.79 % 11.67 % 5.08 % 8.54 % 9.06 % 14.40 % -40.22%
  QoQ % -38.28% -7.54% 129.72% -40.52% -5.74% -37.08% -
  Horiz. % 46.25% 74.93% 81.04% 35.28% 59.31% 62.92% 100.00%
ROE 3.29 % 4.97 % 5.95 % 2.50 % 4.88 % 4.74 % 7.67 % -43.15%
  QoQ % -33.80% -16.47% 138.00% -48.77% 2.95% -38.20% -
  Horiz. % 42.89% 64.80% 77.57% 32.59% 63.62% 61.80% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 284.23 270.93 298.14 266.83 298.69 272.49 287.73 -0.81%
  QoQ % 4.91% -9.13% 11.73% -10.67% 9.62% -5.30% -
  Horiz. % 98.78% 94.16% 103.62% 92.74% 103.81% 94.70% 100.00%
EPS 18.90 29.20 34.80 13.60 25.50 24.70 41.40 -40.74%
  QoQ % -35.27% -16.09% 155.88% -46.67% 3.24% -40.34% -
  Horiz. % 45.65% 70.53% 84.06% 32.85% 61.59% 59.66% 100.00%
DPS 0.00 27.00 0.00 30.50 0.00 27.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 112.96% 0.00% 100.00% -
NAPS 5.7600 5.8800 5.8500 5.4300 5.2300 5.2100 5.4000 4.40%
  QoQ % -2.04% 0.51% 7.73% 3.82% 0.38% -3.52% -
  Horiz. % 106.67% 108.89% 108.33% 100.56% 96.85% 96.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 283.90 270.66 297.48 266.24 298.76 272.42 287.18 -0.76%
  QoQ % 4.89% -9.02% 11.73% -10.88% 9.67% -5.14% -
  Horiz. % 98.86% 94.25% 103.59% 92.71% 104.03% 94.86% 100.00%
EPS 18.91 29.19 34.70 13.52 25.51 24.69 41.35 -40.67%
  QoQ % -35.22% -15.88% 156.66% -47.00% 3.32% -40.29% -
  Horiz. % 45.73% 70.59% 83.92% 32.70% 61.69% 59.71% 100.00%
DPS 0.00 26.97 0.00 30.43 0.00 26.99 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.93% 0.00% 112.75% 0.00% 100.00% -
NAPS 5.7534 5.8743 5.8370 5.4179 5.2313 5.2086 5.3897 4.45%
  QoQ % -2.06% 0.64% 7.74% 3.57% 0.44% -3.36% -
  Horiz. % 106.75% 108.99% 108.30% 100.52% 97.06% 96.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 25.3000 24.6800 23.4800 24.0600 25.1200 20.7000 18.5000 -
P/RPS 8.90 9.11 7.88 9.02 8.31 7.49 6.43 24.22%
  QoQ % -2.31% 15.61% -12.64% 8.54% 10.95% 16.49% -
  Horiz. % 138.41% 141.68% 122.55% 140.28% 129.24% 116.49% 100.00%
P/EPS 133.61 84.45 67.51 177.56 98.51 83.81 44.65 107.79%
  QoQ % 58.21% 25.09% -61.98% 80.25% 17.54% 87.70% -
  Horiz. % 299.24% 189.14% 151.20% 397.67% 220.63% 187.70% 100.00%
EY 0.75 1.18 1.48 0.56 1.02 1.19 2.24 -51.81%
  QoQ % -36.44% -20.27% 164.29% -45.10% -14.29% -46.87% -
  Horiz. % 33.48% 52.68% 66.07% 25.00% 45.54% 53.12% 100.00%
DY 0.00 1.09 0.00 1.27 0.00 1.30 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 83.85% 0.00% 97.69% 0.00% 100.00% -
P/NAPS 4.39 4.20 4.01 4.43 4.80 3.97 3.43 17.90%
  QoQ % 4.52% 4.74% -9.48% -7.71% 20.91% 15.74% -
  Horiz. % 127.99% 122.45% 116.91% 129.15% 139.94% 115.74% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 03/08/17 03/05/17 07/02/17 03/11/16 02/08/16 04/05/16 02/02/16 -
Price 24.8200 24.8800 23.6600 24.3000 26.3400 22.1800 18.2800 -
P/RPS 8.73 9.18 7.94 9.11 8.72 8.03 6.35 23.66%
  QoQ % -4.90% 15.62% -12.84% 4.47% 8.59% 26.46% -
  Horiz. % 137.48% 144.57% 125.04% 143.46% 137.32% 126.46% 100.00%
P/EPS 131.08 85.14 68.03 179.33 103.29 89.80 44.12 106.80%
  QoQ % 53.96% 25.15% -62.06% 73.62% 15.02% 103.54% -
  Horiz. % 297.10% 192.97% 154.19% 406.46% 234.11% 203.54% 100.00%
EY 0.76 1.17 1.47 0.56 0.97 1.11 2.27 -51.82%
  QoQ % -35.04% -20.41% 162.50% -42.27% -12.61% -51.10% -
  Horiz. % 33.48% 51.54% 64.76% 24.67% 42.73% 48.90% 100.00%
DY 0.00 1.09 0.00 1.26 0.00 1.22 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 89.34% 0.00% 103.28% 0.00% 100.00% -
P/NAPS 4.31 4.23 4.04 4.48 5.04 4.26 3.39 17.38%
  QoQ % 1.89% 4.70% -9.82% -11.11% 18.31% 25.66% -
  Horiz. % 127.14% 124.78% 119.17% 132.15% 148.67% 125.66% 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
 

463  205  541  937 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.32+0.01 
 SAPNRG-WA 0.105+0.005 
 HSI-H4Y 0.19-0.01 
 HSI-C3W 0.40+0.015 
 HIBISCS 1.07+0.02 
 VS 0.995+0.065 
 HSI-H6F 0.405-0.01 
 ARMADA 0.22+0.005 
 ECONBHD 0.51+0.035 
 HSI-C3V 0.145+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers