Highlights

[F&N] QoQ Quarter Result on 2016-12-31 [#1]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 07-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 31-Dec-2016  [#1]
Profit Trend QoQ -     156.67%    YoY -     -16.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 976,275 1,041,277 992,739 1,091,083 976,500 1,095,805 999,167 -1.53%
  QoQ % -6.24% 4.89% -9.01% 11.73% -10.89% 9.67% -
  Horiz. % 97.71% 104.21% 99.36% 109.20% 97.73% 109.67% 100.00%
PBT 19,390 73,528 116,788 144,007 51,707 111,777 107,612 -68.07%
  QoQ % -73.63% -37.04% -18.90% 178.51% -53.74% 3.87% -
  Horiz. % 18.02% 68.33% 108.53% 133.82% 48.05% 103.87% 100.00%
Tax 245 -4,164 -9,715 -16,732 -2,119 -18,226 -17,043 -
  QoQ % 105.88% 57.14% 41.94% -689.62% 88.37% -6.94% -
  Horiz. % -1.44% 24.43% 57.00% 98.18% 12.43% 106.94% 100.00%
NP 19,635 69,364 107,073 127,275 49,588 93,551 90,569 -63.88%
  QoQ % -71.69% -35.22% -15.87% 156.66% -46.99% 3.29% -
  Horiz. % 21.68% 76.59% 118.22% 140.53% 54.75% 103.29% 100.00%
NP to SH 19,648 69,372 107,079 127,278 49,589 93,551 90,570 -63.86%
  QoQ % -71.68% -35.21% -15.87% 156.67% -46.99% 3.29% -
  Horiz. % 21.69% 76.59% 118.23% 140.53% 54.75% 103.29% 100.00%
Tax Rate -1.26 % 5.66 % 8.32 % 11.62 % 4.10 % 16.31 % 15.84 % -
  QoQ % -122.26% -31.97% -28.40% 183.41% -74.86% 2.97% -
  Horiz. % -7.95% 35.73% 52.53% 73.36% 25.88% 102.97% 100.00%
Total Cost 956,640 971,913 885,666 963,808 926,912 1,002,254 908,598 3.49%
  QoQ % -1.57% 9.74% -8.11% 3.98% -7.52% 10.31% -
  Horiz. % 105.29% 106.97% 97.48% 106.08% 102.02% 110.31% 100.00%
Net Worth 2,130,818 2,110,210 2,154,561 2,140,871 1,987,168 1,918,712 1,910,403 7.54%
  QoQ % 0.98% -2.06% 0.64% 7.73% 3.57% 0.43% -
  Horiz. % 111.54% 110.46% 112.78% 112.06% 104.02% 100.43% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 111,666 - 98,933 - 111,618 - 99,003 8.35%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.79% 0.00% 99.93% 0.00% 112.74% 0.00% 100.00%
Div Payout % 568.34 % - % 92.39 % - % 225.09 % - % 109.31 % 199.82%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 519.93% 0.00% 84.52% 0.00% 205.92% 0.00% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 2,130,818 2,110,210 2,154,561 2,140,871 1,987,168 1,918,712 1,910,403 7.54%
  QoQ % 0.98% -2.06% 0.64% 7.73% 3.57% 0.43% -
  Horiz. % 111.54% 110.46% 112.78% 112.06% 104.02% 100.43% 100.00%
NOSH 366,120 366,356 366,422 365,961 365,961 366,407 366,076 0.01%
  QoQ % -0.06% -0.02% 0.13% 0.00% -0.12% 0.09% -
  Horiz. % 100.01% 100.08% 100.09% 99.97% 99.97% 100.09% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.01 % 6.66 % 10.79 % 11.67 % 5.08 % 8.54 % 9.06 % -63.32%
  QoQ % -69.82% -38.28% -7.54% 129.72% -40.52% -5.74% -
  Horiz. % 22.19% 73.51% 119.09% 128.81% 56.07% 94.26% 100.00%
ROE 0.92 % 3.29 % 4.97 % 5.95 % 2.50 % 4.88 % 4.74 % -66.44%
  QoQ % -72.04% -33.80% -16.47% 138.00% -48.77% 2.95% -
  Horiz. % 19.41% 69.41% 104.85% 125.53% 52.74% 102.95% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 266.65 284.23 270.93 298.14 266.83 298.69 272.49 -1.43%
  QoQ % -6.19% 4.91% -9.13% 11.73% -10.67% 9.62% -
  Horiz. % 97.86% 104.31% 99.43% 109.41% 97.92% 109.62% 100.00%
EPS 5.40 18.90 29.20 34.80 13.60 25.50 24.70 -63.68%
  QoQ % -71.43% -35.27% -16.09% 155.88% -46.67% 3.24% -
  Horiz. % 21.86% 76.52% 118.22% 140.89% 55.06% 103.24% 100.00%
DPS 30.50 0.00 27.00 0.00 30.50 0.00 27.00 8.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.96% 0.00% 100.00% 0.00% 112.96% 0.00% 100.00%
NAPS 5.8200 5.7600 5.8800 5.8500 5.4300 5.2300 5.2100 7.65%
  QoQ % 1.04% -2.04% 0.51% 7.73% 3.82% 0.38% -
  Horiz. % 111.71% 110.56% 112.86% 112.28% 104.22% 100.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 266.18 283.90 270.66 297.48 266.24 298.76 272.42 -1.53%
  QoQ % -6.24% 4.89% -9.02% 11.73% -10.88% 9.67% -
  Horiz. % 97.71% 104.21% 99.35% 109.20% 97.73% 109.67% 100.00%
EPS 5.36 18.91 29.19 34.70 13.52 25.51 24.69 -63.85%
  QoQ % -71.66% -35.22% -15.88% 156.66% -47.00% 3.32% -
  Horiz. % 21.71% 76.59% 118.23% 140.54% 54.76% 103.32% 100.00%
DPS 30.45 0.00 26.97 0.00 30.43 0.00 26.99 8.37%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.82% 0.00% 99.93% 0.00% 112.75% 0.00% 100.00%
NAPS 5.8096 5.7534 5.8743 5.8370 5.4179 5.2313 5.2086 7.54%
  QoQ % 0.98% -2.06% 0.64% 7.74% 3.57% 0.44% -
  Horiz. % 111.54% 110.46% 112.78% 112.06% 104.02% 100.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 24.6600 25.3000 24.6800 23.4800 24.0600 25.1200 20.7000 -
P/RPS 9.25 8.90 9.11 7.88 9.02 8.31 7.49 15.09%
  QoQ % 3.93% -2.31% 15.61% -12.64% 8.54% 10.95% -
  Horiz. % 123.50% 118.83% 121.63% 105.21% 120.43% 110.95% 100.00%
P/EPS 459.51 133.61 84.45 67.51 177.56 98.51 83.81 210.61%
  QoQ % 243.92% 58.21% 25.09% -61.98% 80.25% 17.54% -
  Horiz. % 548.28% 159.42% 100.76% 80.55% 211.86% 117.54% 100.00%
EY 0.22 0.75 1.18 1.48 0.56 1.02 1.19 -67.51%
  QoQ % -70.67% -36.44% -20.27% 164.29% -45.10% -14.29% -
  Horiz. % 18.49% 63.03% 99.16% 124.37% 47.06% 85.71% 100.00%
DY 1.24 0.00 1.09 0.00 1.27 0.00 1.30 -3.10%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.38% 0.00% 83.85% 0.00% 97.69% 0.00% 100.00%
P/NAPS 4.24 4.39 4.20 4.01 4.43 4.80 3.97 4.48%
  QoQ % -3.42% 4.52% 4.74% -9.48% -7.71% 20.91% -
  Horiz. % 106.80% 110.58% 105.79% 101.01% 111.59% 120.91% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 07/11/17 03/08/17 03/05/17 07/02/17 03/11/16 02/08/16 04/05/16 -
Price 25.4400 24.8200 24.8800 23.6600 24.3000 26.3400 22.1800 -
P/RPS 9.54 8.73 9.18 7.94 9.11 8.72 8.03 12.16%
  QoQ % 9.28% -4.90% 15.62% -12.84% 4.47% 8.59% -
  Horiz. % 118.80% 108.72% 114.32% 98.88% 113.45% 108.59% 100.00%
P/EPS 474.05 131.08 85.14 68.03 179.33 103.29 89.80 202.87%
  QoQ % 261.65% 53.96% 25.15% -62.06% 73.62% 15.02% -
  Horiz. % 527.90% 145.97% 94.81% 75.76% 199.70% 115.02% 100.00%
EY 0.21 0.76 1.17 1.47 0.56 0.97 1.11 -67.01%
  QoQ % -72.37% -35.04% -20.41% 162.50% -42.27% -12.61% -
  Horiz. % 18.92% 68.47% 105.41% 132.43% 50.45% 87.39% 100.00%
DY 1.20 0.00 1.09 0.00 1.26 0.00 1.22 -1.09%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.36% 0.00% 89.34% 0.00% 103.28% 0.00% 100.00%
P/NAPS 4.37 4.31 4.23 4.04 4.48 5.04 4.26 1.71%
  QoQ % 1.39% 1.89% 4.70% -9.82% -11.11% 18.31% -
  Horiz. % 102.58% 101.17% 99.30% 94.84% 105.16% 118.31% 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
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

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