Highlights

[F&N] QoQ TTM Result on 2016-06-30 [#3]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 02-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 30-Jun-2016  [#3]
Profit Trend QoQ -     2.78%    YoY -     37.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 4,156,127 4,162,555 4,124,773 4,156,086 4,136,497 4,077,215 4,060,239 1.57%
  QoQ % -0.15% 0.92% -0.75% 0.47% 1.45% 0.42% -
  Horiz. % 102.36% 102.52% 101.59% 102.36% 101.88% 100.42% 100.00%
PBT 424,279 415,103 442,937 458,958 445,484 424,426 333,829 17.32%
  QoQ % 2.21% -6.28% -3.49% 3.02% 4.96% 27.14% -
  Horiz. % 127.09% 124.35% 132.68% 137.48% 133.45% 127.14% 100.00%
Tax -46,792 -54,120 -57,567 -66,453 -63,605 -62,627 -53,757 -8.83%
  QoQ % 13.54% 5.99% 13.37% -4.48% -1.56% -16.50% -
  Horiz. % 87.04% 100.68% 107.09% 123.62% 118.32% 116.50% 100.00%
NP 377,487 360,983 385,370 392,505 381,879 361,799 280,072 22.00%
  QoQ % 4.57% -6.33% -1.82% 2.78% 5.55% 29.18% -
  Horiz. % 134.78% 128.89% 137.60% 140.14% 136.35% 129.18% 100.00%
NP to SH 377,497 360,988 385,372 392,507 381,881 361,801 280,074 22.00%
  QoQ % 4.57% -6.33% -1.82% 2.78% 5.55% 29.18% -
  Horiz. % 134.78% 128.89% 137.60% 140.14% 136.35% 129.18% 100.00%
Tax Rate 11.03 % 13.04 % 13.00 % 14.48 % 14.28 % 14.76 % 16.10 % -22.27%
  QoQ % -15.41% 0.31% -10.22% 1.40% -3.25% -8.32% -
  Horiz. % 68.51% 80.99% 80.75% 89.94% 88.70% 91.68% 100.00%
Total Cost 3,778,640 3,801,572 3,739,403 3,763,581 3,754,618 3,715,416 3,780,167 -0.03%
  QoQ % -0.60% 1.66% -0.64% 0.24% 1.06% -1.71% -
  Horiz. % 99.96% 100.57% 98.92% 99.56% 99.32% 98.29% 100.00%
Net Worth 2,154,561 2,140,871 1,987,168 1,916,308 1,907,255 1,976,810 1,873,721 9.75%
  QoQ % 0.64% 7.73% 3.70% 0.47% -3.52% 5.50% -
  Horiz. % 114.99% 114.26% 106.05% 102.27% 101.79% 105.50% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 210,552 210,621 210,621 228,919 228,919 130,719 130,719 37.37%
  QoQ % -0.03% 0.00% -7.99% 0.00% 75.12% 0.00% -
  Horiz. % 161.07% 161.12% 161.12% 175.12% 175.12% 100.00% 100.00%
Div Payout % 55.78 % 58.35 % 54.65 % 58.32 % 59.95 % 36.13 % 46.67 % 12.61%
  QoQ % -4.40% 6.77% -6.29% -2.72% 65.93% -22.58% -
  Horiz. % 119.52% 125.03% 117.10% 124.96% 128.46% 77.42% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 2,154,561 2,140,871 1,987,168 1,916,308 1,907,255 1,976,810 1,873,721 9.75%
  QoQ % 0.64% 7.73% 3.70% 0.47% -3.52% 5.50% -
  Horiz. % 114.99% 114.26% 106.05% 102.27% 101.79% 105.50% 100.00%
NOSH 366,422 365,961 365,961 366,407 366,076 366,076 365,961 0.08%
  QoQ % 0.13% 0.00% -0.12% 0.09% 0.00% 0.03% -
  Horiz. % 100.13% 100.00% 100.00% 100.12% 100.03% 100.03% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 9.08 % 8.67 % 9.34 % 9.44 % 9.23 % 8.87 % 6.90 % 20.07%
  QoQ % 4.73% -7.17% -1.06% 2.28% 4.06% 28.55% -
  Horiz. % 131.59% 125.65% 135.36% 136.81% 133.77% 128.55% 100.00%
ROE 17.52 % 16.86 % 19.39 % 20.48 % 20.02 % 18.30 % 14.95 % 11.14%
  QoQ % 3.91% -13.05% -5.32% 2.30% 9.40% 22.41% -
  Horiz. % 117.19% 112.78% 129.70% 136.99% 133.91% 122.41% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1,134.25 1,137.43 1,127.11 1,134.28 1,129.96 1,113.76 1,109.47 1.48%
  QoQ % -0.28% 0.92% -0.63% 0.38% 1.45% 0.39% -
  Horiz. % 102.23% 102.52% 101.59% 102.24% 101.85% 100.39% 100.00%
EPS 103.02 98.64 105.30 107.12 104.32 98.83 76.53 21.89%
  QoQ % 4.44% -6.32% -1.70% 2.68% 5.55% 29.14% -
  Horiz. % 134.61% 128.89% 137.59% 139.97% 136.31% 129.14% 100.00%
DPS 57.50 57.50 57.50 62.50 62.50 35.72 35.72 37.31%
  QoQ % 0.00% 0.00% -8.00% 0.00% 74.97% 0.00% -
  Horiz. % 160.97% 160.97% 160.97% 174.97% 174.97% 100.00% 100.00%
NAPS 5.8800 5.8500 5.4300 5.2300 5.2100 5.4000 5.1200 9.66%
  QoQ % 0.51% 7.73% 3.82% 0.38% -3.52% 5.47% -
  Horiz. % 114.84% 114.26% 106.05% 102.15% 101.76% 105.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1,133.14 1,134.90 1,124.60 1,133.13 1,127.79 1,111.63 1,107.00 1.57%
  QoQ % -0.16% 0.92% -0.75% 0.47% 1.45% 0.42% -
  Horiz. % 102.36% 102.52% 101.59% 102.36% 101.88% 100.42% 100.00%
EPS 102.92 98.42 105.07 107.01 104.12 98.64 76.36 22.00%
  QoQ % 4.57% -6.33% -1.81% 2.78% 5.56% 29.18% -
  Horiz. % 134.78% 128.89% 137.60% 140.14% 136.35% 129.18% 100.00%
DPS 57.41 57.42 57.42 62.41 62.41 35.64 35.64 37.37%
  QoQ % -0.02% 0.00% -8.00% 0.00% 75.11% 0.00% -
  Horiz. % 161.08% 161.11% 161.11% 175.11% 175.11% 100.00% 100.00%
NAPS 5.8743 5.8370 5.4179 5.2247 5.2000 5.3897 5.1086 9.75%
  QoQ % 0.64% 7.74% 3.70% 0.48% -3.52% 5.50% -
  Horiz. % 114.99% 114.26% 106.05% 102.27% 101.79% 105.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 24.6800 23.4800 24.0600 25.1200 20.7000 18.5000 18.3000 -
P/RPS 2.18 2.06 2.13 2.21 1.83 1.66 1.65 20.39%
  QoQ % 5.83% -3.29% -3.62% 20.77% 10.24% 0.61% -
  Horiz. % 132.12% 124.85% 129.09% 133.94% 110.91% 100.61% 100.00%
P/EPS 23.96 23.80 22.85 23.45 19.84 18.72 23.91 0.14%
  QoQ % 0.67% 4.16% -2.56% 18.20% 5.98% -21.71% -
  Horiz. % 100.21% 99.54% 95.57% 98.08% 82.98% 78.29% 100.00%
EY 4.17 4.20 4.38 4.26 5.04 5.34 4.18 -0.16%
  QoQ % -0.71% -4.11% 2.82% -15.48% -5.62% 27.75% -
  Horiz. % 99.76% 100.48% 104.78% 101.91% 120.57% 127.75% 100.00%
DY 2.33 2.45 2.39 2.49 3.02 1.93 1.95 12.59%
  QoQ % -4.90% 2.51% -4.02% -17.55% 56.48% -1.03% -
  Horiz. % 119.49% 125.64% 122.56% 127.69% 154.87% 98.97% 100.00%
P/NAPS 4.20 4.01 4.43 4.80 3.97 3.43 3.57 11.43%
  QoQ % 4.74% -9.48% -7.71% 20.91% 15.74% -3.92% -
  Horiz. % 117.65% 112.32% 124.09% 134.45% 111.20% 96.08% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 03/05/17 07/02/17 03/11/16 02/08/16 04/05/16 02/02/16 03/11/15 -
Price 24.8800 23.6600 24.3000 26.3400 22.1800 18.2800 18.0000 -
P/RPS 2.19 2.08 2.16 2.32 1.96 1.64 1.62 22.24%
  QoQ % 5.29% -3.70% -6.90% 18.37% 19.51% 1.23% -
  Horiz. % 135.19% 128.40% 133.33% 143.21% 120.99% 101.23% 100.00%
P/EPS 24.15 23.99 23.08 24.59 21.26 18.50 23.52 1.78%
  QoQ % 0.67% 3.94% -6.14% 15.66% 14.92% -21.34% -
  Horiz. % 102.68% 102.00% 98.13% 104.55% 90.39% 78.66% 100.00%
EY 4.14 4.17 4.33 4.07 4.70 5.41 4.25 -1.73%
  QoQ % -0.72% -3.70% 6.39% -13.40% -13.12% 27.29% -
  Horiz. % 97.41% 98.12% 101.88% 95.76% 110.59% 127.29% 100.00%
DY 2.31 2.43 2.37 2.37 2.82 1.95 1.98 10.81%
  QoQ % -4.94% 2.53% 0.00% -15.96% 44.62% -1.52% -
  Horiz. % 116.67% 122.73% 119.70% 119.70% 142.42% 98.48% 100.00%
P/NAPS 4.23 4.04 4.48 5.04 4.26 3.39 3.52 13.02%
  QoQ % 4.70% -9.82% -11.11% 18.31% 25.66% -3.69% -
  Horiz. % 120.17% 114.77% 127.27% 143.18% 121.02% 96.31% 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.
 


 

337  274  535  1129 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 SUPERMX 1.55+0.10 
 ICON 0.39+0.27 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 
 THHEAVY 0.1350.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers