Highlights

[F&N] QoQ Quarter Result on 2018-09-30 [#4]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 08-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 30-Sep-2018  [#4]
Profit Trend QoQ -     -22.26%    YoY -     313.47%
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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers