Highlights

[F&N] QoQ Quarter Result on 2014-12-31 [#1]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 10-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Dec-2014  [#1]
Profit Trend QoQ -     12.44%    YoY -     1.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,007,813 1,076,216 939,885 1,036,325 964,515 971,131 935,395 5.09%
  QoQ % -6.36% 14.51% -9.31% 7.45% -0.68% 3.82% -
  Horiz. % 107.74% 115.05% 100.48% 110.79% 103.11% 103.82% 100.00%
PBT 67,728 98,303 86,554 81,244 75,361 71,212 82,766 -12.50%
  QoQ % -31.10% 13.57% 6.54% 7.81% 5.83% -13.96% -
  Horiz. % 81.83% 118.77% 104.58% 98.16% 91.05% 86.04% 100.00%
Tax -11,005 -15,378 -16,065 -11,309 -13,177 -10,836 -14,675 -17.44%
  QoQ % 28.44% 4.28% -42.06% 14.18% -21.60% 26.16% -
  Horiz. % 74.99% 104.79% 109.47% 77.06% 89.79% 73.84% 100.00%
NP 56,723 82,925 70,489 69,935 62,184 60,376 68,091 -11.46%
  QoQ % -31.60% 17.64% 0.79% 12.46% 2.99% -11.33% -
  Horiz. % 83.30% 121.79% 103.52% 102.71% 91.32% 88.67% 100.00%
NP to SH 56,724 82,925 70,490 69,935 62,195 60,377 68,091 -11.45%
  QoQ % -31.60% 17.64% 0.79% 12.44% 3.01% -11.33% -
  Horiz. % 83.31% 121.79% 103.52% 102.71% 91.34% 88.67% 100.00%
Tax Rate 16.25 % 15.64 % 18.56 % 13.92 % 17.49 % 15.22 % 17.73 % -5.64%
  QoQ % 3.90% -15.73% 33.33% -20.41% 14.91% -14.16% -
  Horiz. % 91.65% 88.21% 104.68% 78.51% 98.65% 85.84% 100.00%
Total Cost 951,090 993,291 869,396 966,390 902,331 910,755 867,304 6.33%
  QoQ % -4.25% 14.25% -10.04% 7.10% -0.92% 5.01% -
  Horiz. % 109.66% 114.53% 100.24% 111.42% 104.04% 105.01% 100.00%
Net Worth 1,873,721 1,768,092 1,764,076 1,786,820 1,690,240 1,617,371 1,643,701 9.12%
  QoQ % 5.97% 0.23% -1.27% 5.71% 4.51% -1.60% -
  Horiz. % 113.99% 107.57% 107.32% 108.71% 102.83% 98.40% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 129,916 - 803 - 120,731 - 80,537 37.50%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 161.31% 0.00% 1.00% 0.00% 149.91% 0.00% 100.00%
Div Payout % 229.03 % - % 1.14 % - % 194.12 % - % 118.28 % 55.29%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 193.63% 0.00% 0.96% 0.00% 164.12% 0.00% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,873,721 1,768,092 1,764,076 1,786,820 1,690,240 1,617,371 1,643,701 9.12%
  QoQ % 5.97% 0.23% -1.27% 5.71% 4.51% -1.60% -
  Horiz. % 113.99% 107.57% 107.32% 108.71% 102.83% 98.40% 100.00%
NOSH 365,961 365,308 365,233 366,151 365,852 365,921 366,080 -0.02%
  QoQ % 0.18% 0.02% -0.25% 0.08% -0.02% -0.04% -
  Horiz. % 99.97% 99.79% 99.77% 100.02% 99.94% 99.96% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.63 % 7.71 % 7.50 % 6.75 % 6.45 % 6.22 % 7.28 % -15.73%
  QoQ % -26.98% 2.80% 11.11% 4.65% 3.70% -14.56% -
  Horiz. % 77.34% 105.91% 103.02% 92.72% 88.60% 85.44% 100.00%
ROE 3.03 % 4.69 % 4.00 % 3.91 % 3.68 % 3.73 % 4.14 % -18.77%
  QoQ % -35.39% 17.25% 2.30% 6.25% -1.34% -9.90% -
  Horiz. % 73.19% 113.29% 96.62% 94.44% 88.89% 90.10% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 275.39 294.60 257.34 283.03 263.63 265.39 255.52 5.11%
  QoQ % -6.52% 14.48% -9.08% 7.36% -0.66% 3.86% -
  Horiz. % 107.78% 115.29% 100.71% 110.77% 103.17% 103.86% 100.00%
EPS 15.50 22.70 19.30 19.10 17.00 16.50 18.60 -11.44%
  QoQ % -31.72% 17.62% 1.05% 12.35% 3.03% -11.29% -
  Horiz. % 83.33% 122.04% 103.76% 102.69% 91.40% 88.71% 100.00%
DPS 35.50 0.00 0.22 0.00 33.00 0.00 22.00 37.53%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 161.36% 0.00% 1.00% 0.00% 150.00% 0.00% 100.00%
NAPS 5.1200 4.8400 4.8300 4.8800 4.6200 4.4200 4.4900 9.14%
  QoQ % 5.79% 0.21% -1.02% 5.63% 4.52% -1.56% -
  Horiz. % 114.03% 107.80% 107.57% 108.69% 102.90% 98.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,410
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 274.77 293.42 256.25 282.55 262.97 264.77 255.03 5.09%
  QoQ % -6.36% 14.51% -9.31% 7.45% -0.68% 3.82% -
  Horiz. % 107.74% 115.05% 100.48% 110.79% 103.11% 103.82% 100.00%
EPS 15.47 22.61 19.22 19.07 16.96 16.46 18.56 -11.42%
  QoQ % -31.58% 17.64% 0.79% 12.44% 3.04% -11.31% -
  Horiz. % 83.35% 121.82% 103.56% 102.75% 91.38% 88.69% 100.00%
DPS 35.42 0.00 0.22 0.00 32.92 0.00 21.96 37.49%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 161.29% 0.00% 1.00% 0.00% 149.91% 0.00% 100.00%
NAPS 5.1086 4.8206 4.8097 4.8717 4.6083 4.4097 4.4815 9.11%
  QoQ % 5.97% 0.23% -1.27% 5.72% 4.50% -1.60% -
  Horiz. % 113.99% 107.57% 107.32% 108.71% 102.83% 98.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 18.3000 17.8000 18.1600 17.4400 16.9800 18.3000 18.0200 -
P/RPS 6.57 6.04 7.06 6.16 6.44 6.90 7.05 -4.59%
  QoQ % 8.77% -14.45% 14.61% -4.35% -6.67% -2.13% -
  Horiz. % 93.19% 85.67% 100.14% 87.38% 91.35% 97.87% 100.00%
P/EPS 118.06 78.41 94.09 91.31 99.88 110.91 96.88 14.08%
  QoQ % 50.57% -16.66% 3.04% -8.58% -9.95% 14.48% -
  Horiz. % 121.86% 80.94% 97.12% 94.25% 103.10% 114.48% 100.00%
EY 0.85 1.28 1.06 1.10 1.00 0.90 1.03 -12.01%
  QoQ % -33.59% 20.75% -3.64% 10.00% 11.11% -12.62% -
  Horiz. % 82.52% 124.27% 102.91% 106.80% 97.09% 87.38% 100.00%
DY 1.94 0.00 0.01 0.00 1.94 0.00 1.22 36.20%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 159.02% 0.00% 0.82% 0.00% 159.02% 0.00% 100.00%
P/NAPS 3.57 3.68 3.76 3.57 3.68 4.14 4.01 -7.45%
  QoQ % -2.99% -2.13% 5.32% -2.99% -11.11% 3.24% -
  Horiz. % 89.03% 91.77% 93.77% 89.03% 91.77% 103.24% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 03/11/15 04/08/15 05/05/15 10/02/15 06/11/14 06/08/14 07/05/14 -
Price 18.0000 18.4000 18.5400 19.0800 16.1200 17.8000 18.0800 -
P/RPS 6.46 6.25 7.20 6.74 6.11 6.71 7.08 -5.92%
  QoQ % 3.36% -13.19% 6.82% 10.31% -8.94% -5.23% -
  Horiz. % 91.24% 88.28% 101.69% 95.20% 86.30% 94.77% 100.00%
P/EPS 116.13 81.06 96.06 99.90 94.82 107.88 97.20 12.58%
  QoQ % 43.26% -15.62% -3.84% 5.36% -12.11% 10.99% -
  Horiz. % 119.48% 83.40% 98.83% 102.78% 97.55% 110.99% 100.00%
EY 0.86 1.23 1.04 1.00 1.05 0.93 1.03 -11.32%
  QoQ % -30.08% 18.27% 4.00% -4.76% 12.90% -9.71% -
  Horiz. % 83.50% 119.42% 100.97% 97.09% 101.94% 90.29% 100.00%
DY 1.97 0.00 0.01 0.00 2.05 0.00 1.22 37.60%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 161.48% 0.00% 0.82% 0.00% 168.03% 0.00% 100.00%
P/NAPS 3.52 3.80 3.84 3.91 3.49 4.03 4.03 -8.62%
  QoQ % -7.37% -1.04% -1.79% 12.03% -13.40% 0.00% -
  Horiz. % 87.34% 94.29% 95.29% 97.02% 86.60% 100.00% 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.
 


 

351  269  527  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.0050.00 
 HSI-C5J 0.245-0.01 
 HSI-C5P 0.345+0.005 
 LAMBO 0.0650.00 
 IMPIANA 0.040.00 
 VS 1.09-0.03 
 HSI-H6Q 0.285-0.015 
 VELESTO 0.300.00 
 FOCUS 0.18+0.02 
 XINGHE 0.03+0.005 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
6. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
7. This One Habit Will Make You Poor Forever Good Articles to Share
8. VS Industry Berhad - As Expected PublicInvest Research
Partners & Brokers