Highlights

[F&N] QoQ Quarter Result on 2017-03-31 [#2]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 03-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 31-Mar-2017  [#2]
Profit Trend QoQ -     -15.87%    YoY -     18.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,068,930 976,275 1,041,277 992,739 1,091,083 976,500 1,095,805 -1.64%
  QoQ % 9.49% -6.24% 4.89% -9.01% 11.73% -10.89% -
  Horiz. % 97.55% 89.09% 95.02% 90.59% 99.57% 89.11% 100.00%
PBT 115,132 19,390 73,528 116,788 144,007 51,707 111,777 1.99%
  QoQ % 493.77% -73.63% -37.04% -18.90% 178.51% -53.74% -
  Horiz. % 103.00% 17.35% 65.78% 104.48% 128.83% 46.26% 100.00%
Tax -8,307 245 -4,164 -9,715 -16,732 -2,119 -18,226 -40.69%
  QoQ % -3,490.61% 105.88% 57.14% 41.94% -689.62% 88.37% -
  Horiz. % 45.58% -1.34% 22.85% 53.30% 91.80% 11.63% 100.00%
NP 106,825 19,635 69,364 107,073 127,275 49,588 93,551 9.22%
  QoQ % 444.05% -71.69% -35.22% -15.87% 156.66% -46.99% -
  Horiz. % 114.19% 20.99% 74.15% 114.45% 136.05% 53.01% 100.00%
NP to SH 106,834 19,648 69,372 107,079 127,278 49,589 93,551 9.23%
  QoQ % 443.74% -71.68% -35.21% -15.87% 156.67% -46.99% -
  Horiz. % 114.20% 21.00% 74.15% 114.46% 136.05% 53.01% 100.00%
Tax Rate 7.22 % -1.26 % 5.66 % 8.32 % 11.62 % 4.10 % 16.31 % -41.83%
  QoQ % 673.02% -122.26% -31.97% -28.40% 183.41% -74.86% -
  Horiz. % 44.27% -7.73% 34.70% 51.01% 71.24% 25.14% 100.00%
Total Cost 962,105 956,640 971,913 885,666 963,808 926,912 1,002,254 -2.68%
  QoQ % 0.57% -1.57% 9.74% -8.11% 3.98% -7.52% -
  Horiz. % 95.99% 95.45% 96.97% 88.37% 96.16% 92.48% 100.00%
Net Worth 2,225,717 2,130,818 2,110,210 2,154,561 2,140,871 1,987,168 1,918,712 10.37%
  QoQ % 4.45% 0.98% -2.06% 0.64% 7.73% 3.57% -
  Horiz. % 116.00% 111.05% 109.98% 112.29% 111.58% 103.57% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 111,666 - 98,933 - 111,618 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.04% 0.00% 88.64% 0.00% 100.00% -
Div Payout % - % 568.34 % - % 92.39 % - % 225.09 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 252.49% 0.00% 41.05% 0.00% 100.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,225,717 2,130,818 2,110,210 2,154,561 2,140,871 1,987,168 1,918,712 10.37%
  QoQ % 4.45% 0.98% -2.06% 0.64% 7.73% 3.57% -
  Horiz. % 116.00% 111.05% 109.98% 112.29% 111.58% 103.57% 100.00%
NOSH 366,072 366,120 366,356 366,422 365,961 365,961 366,407 -0.06%
  QoQ % -0.01% -0.06% -0.02% 0.13% 0.00% -0.12% -
  Horiz. % 99.91% 99.92% 99.99% 100.00% 99.88% 99.88% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.99 % 2.01 % 6.66 % 10.79 % 11.67 % 5.08 % 8.54 % 10.99%
  QoQ % 397.01% -69.82% -38.28% -7.54% 129.72% -40.52% -
  Horiz. % 116.98% 23.54% 77.99% 126.35% 136.65% 59.48% 100.00%
ROE 4.80 % 0.92 % 3.29 % 4.97 % 5.95 % 2.50 % 4.88 % -1.09%
  QoQ % 421.74% -72.04% -33.80% -16.47% 138.00% -48.77% -
  Horiz. % 98.36% 18.85% 67.42% 101.84% 121.93% 51.23% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 292.00 266.65 284.23 270.93 298.14 266.83 298.69 -1.49%
  QoQ % 9.51% -6.19% 4.91% -9.13% 11.73% -10.67% -
  Horiz. % 97.76% 89.27% 95.16% 90.71% 99.82% 89.33% 100.00%
EPS 29.20 5.40 18.90 29.20 34.80 13.60 25.50 9.43%
  QoQ % 440.74% -71.43% -35.27% -16.09% 155.88% -46.67% -
  Horiz. % 114.51% 21.18% 74.12% 114.51% 136.47% 53.33% 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 6.0800 5.8200 5.7600 5.8800 5.8500 5.4300 5.2300 10.53%
  QoQ % 4.47% 1.04% -2.04% 0.51% 7.73% 3.82% -
  Horiz. % 116.25% 111.28% 110.13% 112.43% 111.85% 103.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 291.44 266.18 283.90 270.66 297.48 266.24 298.76 -1.64%
  QoQ % 9.49% -6.24% 4.89% -9.02% 11.73% -10.88% -
  Horiz. % 97.55% 89.09% 95.03% 90.59% 99.57% 89.11% 100.00%
EPS 29.13 5.36 18.91 29.19 34.70 13.52 25.51 9.22%
  QoQ % 443.47% -71.66% -35.22% -15.88% 156.66% -47.00% -
  Horiz. % 114.19% 21.01% 74.13% 114.43% 136.03% 53.00% 100.00%
DPS 0.00 30.45 0.00 26.97 0.00 30.43 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.07% 0.00% 88.63% 0.00% 100.00% -
NAPS 6.0683 5.8096 5.7534 5.8743 5.8370 5.4179 5.2313 10.37%
  QoQ % 4.45% 0.98% -2.06% 0.64% 7.74% 3.57% -
  Horiz. % 116.00% 111.05% 109.98% 112.29% 111.58% 103.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 27.0000 24.6600 25.3000 24.6800 23.4800 24.0600 25.1200 -
P/RPS 9.25 9.25 8.90 9.11 7.88 9.02 8.31 7.38%
  QoQ % 0.00% 3.93% -2.31% 15.61% -12.64% 8.54% -
  Horiz. % 111.31% 111.31% 107.10% 109.63% 94.83% 108.54% 100.00%
P/EPS 92.52 459.51 133.61 84.45 67.51 177.56 98.51 -4.09%
  QoQ % -79.87% 243.92% 58.21% 25.09% -61.98% 80.25% -
  Horiz. % 93.92% 466.46% 135.63% 85.73% 68.53% 180.25% 100.00%
EY 1.08 0.22 0.75 1.18 1.48 0.56 1.02 3.87%
  QoQ % 390.91% -70.67% -36.44% -20.27% 164.29% -45.10% -
  Horiz. % 105.88% 21.57% 73.53% 115.69% 145.10% 54.90% 100.00%
DY 0.00 1.24 0.00 1.09 0.00 1.27 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 97.64% 0.00% 85.83% 0.00% 100.00% -
P/NAPS 4.44 4.24 4.39 4.20 4.01 4.43 4.80 -5.05%
  QoQ % 4.72% -3.42% 4.52% 4.74% -9.48% -7.71% -
  Horiz. % 92.50% 88.33% 91.46% 87.50% 83.54% 92.29% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 06/02/18 07/11/17 03/08/17 03/05/17 07/02/17 03/11/16 02/08/16 -
Price 29.6600 25.4400 24.8200 24.8800 23.6600 24.3000 26.3400 -
P/RPS 10.16 9.54 8.73 9.18 7.94 9.11 8.72 10.70%
  QoQ % 6.50% 9.28% -4.90% 15.62% -12.84% 4.47% -
  Horiz. % 116.51% 109.40% 100.11% 105.28% 91.06% 104.47% 100.00%
P/EPS 101.63 474.05 131.08 85.14 68.03 179.33 103.29 -1.07%
  QoQ % -78.56% 261.65% 53.96% 25.15% -62.06% 73.62% -
  Horiz. % 98.39% 458.95% 126.90% 82.43% 65.86% 173.62% 100.00%
EY 0.98 0.21 0.76 1.17 1.47 0.56 0.97 0.68%
  QoQ % 366.67% -72.37% -35.04% -20.41% 162.50% -42.27% -
  Horiz. % 101.03% 21.65% 78.35% 120.62% 151.55% 57.73% 100.00%
DY 0.00 1.20 0.00 1.09 0.00 1.26 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 95.24% 0.00% 86.51% 0.00% 100.00% -
P/NAPS 4.88 4.37 4.31 4.23 4.04 4.48 5.04 -2.12%
  QoQ % 11.67% 1.39% 1.89% 4.70% -9.82% -11.11% -
  Horiz. % 96.83% 86.71% 85.52% 83.93% 80.16% 88.89% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers