Highlights

[F&N] QoQ Quarter Result on 2013-03-31 [#2]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 07-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Mar-2013  [#2]
Profit Trend QoQ -     -4.40%    YoY -     -49.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 947,761 897,528 891,212 865,274 854,211 854,482 896,696 3.75%
  QoQ % 5.60% 0.71% 3.00% 1.30% -0.03% -4.71% -
  Horiz. % 105.69% 100.09% 99.39% 96.50% 95.26% 95.29% 100.00%
PBT 86,130 87,180 89,142 65,335 66,108 64,476 54,496 35.57%
  QoQ % -1.20% -2.20% 36.44% -1.17% 2.53% 18.31% -
  Horiz. % 158.05% 159.98% 163.58% 119.89% 121.31% 118.31% 100.00%
Tax -17,373 -7,174 -20,822 -11,025 -9,286 9,084 -2,869 231.13%
  QoQ % -142.17% 65.55% -88.86% -18.73% -202.22% 416.63% -
  Horiz. % 605.54% 250.05% 725.76% 384.28% 323.67% -316.63% 100.00%
NP 68,757 80,006 68,320 54,310 56,822 73,560 51,627 20.99%
  QoQ % -14.06% 17.10% 25.80% -4.42% -22.75% 42.48% -
  Horiz. % 133.18% 154.97% 132.33% 105.20% 110.06% 142.48% 100.00%
NP to SH 68,766 80,015 68,329 54,319 56,822 73,599 51,628 20.99%
  QoQ % -14.06% 17.10% 25.79% -4.40% -22.80% 42.56% -
  Horiz. % 133.20% 154.98% 132.35% 105.21% 110.06% 142.56% 100.00%
Tax Rate 20.17 % 8.23 % 23.36 % 16.87 % 14.05 % -14.09 % 5.26 % 144.39%
  QoQ % 145.08% -64.77% 38.47% 20.07% 199.72% -367.87% -
  Horiz. % 383.46% 156.46% 444.11% 320.72% 267.11% -267.87% 100.00%
Total Cost 879,004 817,522 822,892 810,964 797,389 780,922 845,069 2.65%
  QoQ % 7.52% -0.65% 1.47% 1.70% 2.11% -7.59% -
  Horiz. % 104.02% 96.74% 97.38% 95.96% 94.36% 92.41% 100.00%
Net Worth 1,702,777 1,646,091 1,543,087 1,565,515 1,622,474 1,544,135 1,462,191 10.66%
  QoQ % 3.44% 6.68% -1.43% -3.51% 5.07% 5.60% -
  Horiz. % 116.45% 112.58% 105.53% 107.07% 110.96% 105.60% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 145,350 - 72,814 - 137,096 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.02% 0.00% 53.11% 0.00% 100.00% -
Div Payout % - % 181.65 % - % 134.05 % - % 186.27 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 97.52% 0.00% 71.97% 0.00% 100.00% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,702,777 1,646,091 1,543,087 1,565,515 1,622,474 1,544,135 1,462,191 10.66%
  QoQ % 3.44% 6.68% -1.43% -3.51% 5.07% 5.60% -
  Horiz. % 116.45% 112.58% 105.53% 107.07% 110.96% 105.60% 100.00%
NOSH 363,841 363,375 363,079 364,073 363,783 360,779 361,034 0.52%
  QoQ % 0.13% 0.08% -0.27% 0.08% 0.83% -0.07% -
  Horiz. % 100.78% 100.65% 100.57% 100.84% 100.76% 99.93% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.25 % 8.91 % 7.67 % 6.28 % 6.65 % 8.61 % 5.76 % 16.53%
  QoQ % -18.63% 16.17% 22.13% -5.56% -22.76% 49.48% -
  Horiz. % 125.87% 154.69% 133.16% 109.03% 115.45% 149.48% 100.00%
ROE 4.04 % 4.86 % 4.43 % 3.47 % 3.50 % 4.77 % 3.53 % 9.39%
  QoQ % -16.87% 9.71% 27.67% -0.86% -26.62% 35.13% -
  Horiz. % 114.45% 137.68% 125.50% 98.30% 99.15% 135.13% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 260.49 247.00 245.46 237.66 234.81 236.84 248.37 3.22%
  QoQ % 5.46% 0.63% 3.28% 1.21% -0.86% -4.64% -
  Horiz. % 104.88% 99.45% 98.83% 95.69% 94.54% 95.36% 100.00%
EPS 18.90 22.00 18.80 14.90 15.60 20.40 14.30 20.37%
  QoQ % -14.09% 17.02% 26.17% -4.49% -23.53% 42.66% -
  Horiz. % 132.17% 153.85% 131.47% 104.20% 109.09% 142.66% 100.00%
DPS 0.00 40.00 0.00 20.00 0.00 38.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.26% 0.00% 52.63% 0.00% 100.00% -
NAPS 4.6800 4.5300 4.2500 4.3000 4.4600 4.2800 4.0500 10.09%
  QoQ % 3.31% 6.59% -1.16% -3.59% 4.21% 5.68% -
  Horiz. % 115.56% 111.85% 104.94% 106.17% 110.12% 105.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 258.40 244.71 242.98 235.91 232.90 232.97 244.48 3.75%
  QoQ % 5.59% 0.71% 3.00% 1.29% -0.03% -4.71% -
  Horiz. % 105.69% 100.09% 99.39% 96.49% 95.26% 95.29% 100.00%
EPS 18.75 21.82 18.63 14.81 15.49 20.07 14.08 20.98%
  QoQ % -14.07% 17.12% 25.79% -4.39% -22.82% 42.54% -
  Horiz. % 133.17% 154.97% 132.32% 105.18% 110.01% 142.54% 100.00%
DPS 0.00 39.63 0.00 19.85 0.00 37.38 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.02% 0.00% 53.10% 0.00% 100.00% -
NAPS 4.6425 4.4880 4.2071 4.2683 4.4236 4.2100 3.9866 10.66%
  QoQ % 3.44% 6.68% -1.43% -3.51% 5.07% 5.60% -
  Horiz. % 116.45% 112.58% 105.53% 107.07% 110.96% 105.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 18.5000 18.6000 18.3200 18.5000 18.0200 18.2000 18.0600 -
P/RPS 7.10 7.53 7.46 7.78 7.67 7.68 7.27 -1.56%
  QoQ % -5.71% 0.94% -4.11% 1.43% -0.13% 5.64% -
  Horiz. % 97.66% 103.58% 102.61% 107.02% 105.50% 105.64% 100.00%
P/EPS 97.88 84.47 97.35 124.00 115.37 89.22 126.29 -15.59%
  QoQ % 15.88% -13.23% -21.49% 7.48% 29.31% -29.35% -
  Horiz. % 77.50% 66.89% 77.08% 98.19% 91.35% 70.65% 100.00%
EY 1.02 1.18 1.03 0.81 0.87 1.12 0.79 18.52%
  QoQ % -13.56% 14.56% 27.16% -6.90% -22.32% 41.77% -
  Horiz. % 129.11% 149.37% 130.38% 102.53% 110.13% 141.77% 100.00%
DY 0.00 2.15 0.00 1.08 0.00 2.09 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.87% 0.00% 51.67% 0.00% 100.00% -
P/NAPS 3.95 4.11 4.31 4.30 4.04 4.25 4.46 -7.76%
  QoQ % -3.89% -4.64% 0.23% 6.44% -4.94% -4.71% -
  Horiz. % 88.57% 92.15% 96.64% 96.41% 90.58% 95.29% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 10/02/14 07/11/13 06/08/13 07/05/13 05/02/13 08/11/12 07/08/12 -
Price 18.3000 18.5800 18.4600 18.0800 17.9200 18.7400 20.3400 -
P/RPS 7.03 7.52 7.52 7.61 7.63 7.91 8.19 -9.66%
  QoQ % -6.52% 0.00% -1.18% -0.26% -3.54% -3.42% -
  Horiz. % 85.84% 91.82% 91.82% 92.92% 93.16% 96.58% 100.00%
P/EPS 96.83 84.38 98.09 121.18 114.73 91.86 142.24 -22.56%
  QoQ % 14.75% -13.98% -19.05% 5.62% 24.90% -35.42% -
  Horiz. % 68.08% 59.32% 68.96% 85.19% 80.66% 64.58% 100.00%
EY 1.03 1.19 1.02 0.83 0.87 1.09 0.70 29.28%
  QoQ % -13.45% 16.67% 22.89% -4.60% -20.18% 55.71% -
  Horiz. % 147.14% 170.00% 145.71% 118.57% 124.29% 155.71% 100.00%
DY 0.00 2.15 0.00 1.11 0.00 2.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.91% 0.00% 54.68% 0.00% 100.00% -
P/NAPS 3.91 4.10 4.34 4.20 4.02 4.38 5.02 -15.31%
  QoQ % -4.63% -5.53% 3.33% 4.48% -8.22% -12.75% -
  Horiz. % 77.89% 81.67% 86.45% 83.67% 80.08% 87.25% 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
 

623  227  472  532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.05 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.075 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.055 
 MRCB 0.82+0.035 

SPONSORED POSTS

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