Highlights

[F&N] QoQ Quarter Result on 2008-03-31 [#2]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 07-May-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2008
Quarter 31-Mar-2008  [#2]
Profit Trend QoQ -     7.59%    YoY -     33.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 940,388 921,098 884,587 907,684 899,956 798,778 815,931 9.88%
  QoQ % 2.09% 4.13% -2.54% 0.86% 12.67% -2.10% -
  Horiz. % 115.25% 112.89% 108.41% 111.25% 110.30% 97.90% 100.00%
PBT 73,838 51,057 56,454 67,456 64,705 65,576 48,437 32.29%
  QoQ % 44.62% -9.56% -16.31% 4.25% -1.33% 35.38% -
  Horiz. % 152.44% 105.41% 116.55% 139.27% 133.59% 135.38% 100.00%
Tax -18,519 -14,512 -13,822 -14,878 -16,729 -17,121 -12,572 29.31%
  QoQ % -27.61% -4.99% 7.10% 11.06% 2.29% -36.18% -
  Horiz. % 147.30% 115.43% 109.94% 118.34% 133.07% 136.18% 100.00%
NP 55,319 36,545 42,632 52,578 47,976 48,455 35,865 33.32%
  QoQ % 51.37% -14.28% -18.92% 9.59% -0.99% 35.10% -
  Horiz. % 154.24% 101.90% 118.87% 146.60% 133.77% 135.10% 100.00%
NP to SH 50,951 34,741 39,656 47,914 44,534 45,606 32,983 33.46%
  QoQ % 46.66% -12.39% -17.24% 7.59% -2.35% 38.27% -
  Horiz. % 154.48% 105.33% 120.23% 145.27% 135.02% 138.27% 100.00%
Tax Rate 25.08 % 28.42 % 24.48 % 22.06 % 25.85 % 26.11 % 25.96 % -2.26%
  QoQ % -11.75% 16.09% 10.97% -14.66% -1.00% 0.58% -
  Horiz. % 96.61% 109.48% 94.30% 84.98% 99.58% 100.58% 100.00%
Total Cost 885,069 884,553 841,955 855,106 851,980 750,323 780,066 8.74%
  QoQ % 0.06% 5.06% -1.54% 0.37% 13.55% -3.81% -
  Horiz. % 113.46% 113.39% 107.93% 109.62% 109.22% 96.19% 100.00%
Net Worth 1,229,237 1,176,939 1,128,945 1,154,941 1,200,636 1,157,964 1,095,886 7.92%
  QoQ % 4.44% 4.25% -2.25% -3.81% 3.69% 5.66% -
  Horiz. % 112.17% 107.40% 103.02% 105.39% 109.56% 105.66% 100.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 79,762 - 62,860 - 79,097 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.84% 0.00% 79.47% 0.00% 100.00% -
Div Payout % - % 229.59 % - % 131.19 % - % 173.44 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 132.37% 0.00% 75.64% 0.00% 100.00% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,229,237 1,176,939 1,128,945 1,154,941 1,200,636 1,157,964 1,095,886 7.92%
  QoQ % 4.44% 4.25% -2.25% -3.81% 3.69% 5.66% -
  Horiz. % 112.17% 107.40% 103.02% 105.39% 109.56% 105.66% 100.00%
NOSH 356,300 354,499 357,261 357,567 356,272 356,296 354,655 0.31%
  QoQ % 0.51% -0.77% -0.09% 0.36% -0.01% 0.46% -
  Horiz. % 100.46% 99.96% 100.73% 100.82% 100.46% 100.46% 100.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.88 % 3.97 % 4.82 % 5.79 % 5.33 % 6.07 % 4.40 % 21.22%
  QoQ % 48.11% -17.63% -16.75% 8.63% -12.19% 37.95% -
  Horiz. % 133.64% 90.23% 109.55% 131.59% 121.14% 137.95% 100.00%
ROE 4.14 % 2.95 % 3.51 % 4.15 % 3.71 % 3.94 % 3.01 % 23.56%
  QoQ % 40.34% -15.95% -15.42% 11.86% -5.84% 30.90% -
  Horiz. % 137.54% 98.01% 116.61% 137.87% 123.26% 130.90% 100.00%
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 263.93 259.83 247.60 253.85 252.60 224.19 230.06 9.54%
  QoQ % 1.58% 4.94% -2.46% 0.49% 12.67% -2.55% -
  Horiz. % 114.72% 112.94% 107.62% 110.34% 109.80% 97.45% 100.00%
EPS 14.30 9.80 11.10 13.40 12.50 12.80 9.30 33.05%
  QoQ % 45.92% -11.71% -17.16% 7.20% -2.34% 37.63% -
  Horiz. % 153.76% 105.38% 119.35% 144.09% 134.41% 137.63% 100.00%
DPS 0.00 22.50 0.00 17.58 0.00 22.20 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.35% 0.00% 79.19% 0.00% 100.00% -
NAPS 3.4500 3.3200 3.1600 3.2300 3.3700 3.2500 3.0900 7.59%
  QoQ % 3.92% 5.06% -2.17% -4.15% 3.69% 5.18% -
  Horiz. % 111.65% 107.44% 102.27% 104.53% 109.06% 105.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 256.39 251.13 241.18 247.47 245.37 217.78 222.46 9.88%
  QoQ % 2.09% 4.13% -2.54% 0.86% 12.67% -2.10% -
  Horiz. % 115.25% 112.89% 108.41% 111.24% 110.30% 97.90% 100.00%
EPS 13.89 9.47 10.81 13.06 12.14 12.43 8.99 33.47%
  QoQ % 46.67% -12.40% -17.23% 7.58% -2.33% 38.26% -
  Horiz. % 154.51% 105.34% 120.24% 145.27% 135.04% 138.26% 100.00%
DPS 0.00 21.75 0.00 17.14 0.00 21.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.83% 0.00% 79.46% 0.00% 100.00% -
NAPS 3.3514 3.2089 3.0780 3.1489 3.2735 3.1571 2.9879 7.92%
  QoQ % 4.44% 4.25% -2.25% -3.81% 3.69% 5.66% -
  Horiz. % 112.17% 107.40% 103.02% 105.39% 109.56% 105.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 8.8500 9.0500 9.0000 7.8500 7.9500 8.0500 7.3500 -
P/RPS 3.35 3.48 3.63 3.09 3.15 3.59 3.19 3.30%
  QoQ % -3.74% -4.13% 17.48% -1.90% -12.26% 12.54% -
  Horiz. % 105.02% 109.09% 113.79% 96.87% 98.75% 112.54% 100.00%
P/EPS 61.89 92.35 81.08 58.58 63.60 62.89 79.03 -14.98%
  QoQ % -32.98% 13.90% 38.41% -7.89% 1.13% -20.42% -
  Horiz. % 78.31% 116.85% 102.59% 74.12% 80.48% 79.58% 100.00%
EY 1.62 1.08 1.23 1.71 1.57 1.59 1.27 17.53%
  QoQ % 50.00% -12.20% -28.07% 8.92% -1.26% 25.20% -
  Horiz. % 127.56% 85.04% 96.85% 134.65% 123.62% 125.20% 100.00%
DY 0.00 2.49 0.00 2.24 0.00 2.76 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.22% 0.00% 81.16% 0.00% 100.00% -
P/NAPS 2.57 2.73 2.85 2.43 2.36 2.48 2.38 5.23%
  QoQ % -5.86% -4.21% 17.28% 2.97% -4.84% 4.20% -
  Horiz. % 107.98% 114.71% 119.75% 102.10% 99.16% 104.20% 100.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 11/02/09 06/11/08 07/08/08 07/05/08 13/02/08 06/11/07 02/08/07 -
Price 9.0000 8.3500 9.0000 8.4500 7.7500 7.7500 7.3000 -
P/RPS 3.41 3.21 3.63 3.33 3.07 3.46 3.17 4.96%
  QoQ % 6.23% -11.57% 9.01% 8.47% -11.27% 9.15% -
  Horiz. % 107.57% 101.26% 114.51% 105.05% 96.85% 109.15% 100.00%
P/EPS 62.94 85.20 81.08 63.06 62.00 60.55 78.49 -13.63%
  QoQ % -26.13% 5.08% 28.58% 1.71% 2.39% -22.86% -
  Horiz. % 80.19% 108.55% 103.30% 80.34% 78.99% 77.14% 100.00%
EY 1.59 1.17 1.23 1.59 1.61 1.65 1.27 16.08%
  QoQ % 35.90% -4.88% -22.64% -1.24% -2.42% 29.92% -
  Horiz. % 125.20% 92.13% 96.85% 125.20% 126.77% 129.92% 100.00%
DY 0.00 2.69 0.00 2.08 0.00 2.86 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 94.06% 0.00% 72.73% 0.00% 100.00% -
P/NAPS 2.61 2.52 2.85 2.62 2.30 2.38 2.36 6.91%
  QoQ % 3.57% -11.58% 8.78% 13.91% -3.36% 0.85% -
  Horiz. % 110.59% 106.78% 120.76% 111.02% 97.46% 100.85% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers