Highlights

[F&N] QoQ TTM Result on 2017-06-30 [#3]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 03-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 30-Jun-2017  [#3]
Profit Trend QoQ -     -6.41%    YoY -     -9.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 4,101,024 4,079,221 4,101,374 4,101,599 4,156,127 4,162,555 4,124,773 -0.38%
  QoQ % 0.53% -0.54% -0.01% -1.31% -0.15% 0.92% -
  Horiz. % 99.42% 98.90% 99.43% 99.44% 100.76% 100.92% 100.00%
PBT 308,961 324,838 353,713 386,030 424,279 415,103 442,937 -21.37%
  QoQ % -4.89% -8.16% -8.37% -9.02% 2.21% -6.28% -
  Horiz. % 69.75% 73.34% 79.86% 87.15% 95.79% 93.72% 100.00%
Tax -20,581 -21,941 -30,366 -32,730 -46,792 -54,120 -57,567 -49.66%
  QoQ % 6.20% 27.74% 7.22% 30.05% 13.54% 5.99% -
  Horiz. % 35.75% 38.11% 52.75% 56.86% 81.28% 94.01% 100.00%
NP 288,380 302,897 323,347 353,300 377,487 360,983 385,370 -17.59%
  QoQ % -4.79% -6.32% -8.48% -6.41% 4.57% -6.33% -
  Horiz. % 74.83% 78.60% 83.91% 91.68% 97.95% 93.67% 100.00%
NP to SH 288,419 302,933 323,377 353,318 377,497 360,988 385,372 -17.58%
  QoQ % -4.79% -6.32% -8.47% -6.41% 4.57% -6.33% -
  Horiz. % 74.84% 78.61% 83.91% 91.68% 97.96% 93.67% 100.00%
Tax Rate 6.66 % 6.75 % 8.58 % 8.48 % 11.03 % 13.04 % 13.00 % -36.00%
  QoQ % -1.33% -21.33% 1.18% -23.12% -15.41% 0.31% -
  Horiz. % 51.23% 51.92% 66.00% 65.23% 84.85% 100.31% 100.00%
Total Cost 3,812,644 3,776,324 3,778,027 3,748,299 3,778,640 3,801,572 3,739,403 1.30%
  QoQ % 0.96% -0.05% 0.79% -0.80% -0.60% 1.66% -
  Horiz. % 101.96% 100.99% 101.03% 100.24% 101.05% 101.66% 100.00%
Net Worth 2,203,753 2,225,717 2,130,818 2,110,210 2,154,561 2,140,871 1,987,168 7.15%
  QoQ % -0.99% 4.45% 0.98% -2.06% 0.64% 7.73% -
  Horiz. % 110.90% 112.00% 107.23% 106.19% 108.42% 107.73% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 210,506 210,600 210,600 210,552 210,552 210,621 210,621 -0.04%
  QoQ % -0.04% 0.00% 0.02% 0.00% -0.03% 0.00% -
  Horiz. % 99.95% 99.99% 99.99% 99.97% 99.97% 100.00% 100.00%
Div Payout % 72.99 % 69.52 % 65.13 % 59.59 % 55.78 % 58.35 % 54.65 % 21.30%
  QoQ % 4.99% 6.74% 9.30% 6.83% -4.40% 6.77% -
  Horiz. % 133.56% 127.21% 119.18% 109.04% 102.07% 106.77% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 2,203,753 2,225,717 2,130,818 2,110,210 2,154,561 2,140,871 1,987,168 7.15%
  QoQ % -0.99% 4.45% 0.98% -2.06% 0.64% 7.73% -
  Horiz. % 110.90% 112.00% 107.23% 106.19% 108.42% 107.73% 100.00%
NOSH 366,072 366,072 366,120 366,356 366,422 365,961 365,961 0.02%
  QoQ % 0.00% -0.01% -0.06% -0.02% 0.13% 0.00% -
  Horiz. % 100.03% 100.03% 100.04% 100.11% 100.13% 100.00% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 7.03 % 7.43 % 7.88 % 8.61 % 9.08 % 8.67 % 9.34 % -17.27%
  QoQ % -5.38% -5.71% -8.48% -5.18% 4.73% -7.17% -
  Horiz. % 75.27% 79.55% 84.37% 92.18% 97.22% 92.83% 100.00%
ROE 13.09 % 13.61 % 15.18 % 16.74 % 17.52 % 16.86 % 19.39 % -23.06%
  QoQ % -3.82% -10.34% -9.32% -4.45% 3.91% -13.05% -
  Horiz. % 67.51% 70.19% 78.29% 86.33% 90.36% 86.95% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1,120.28 1,114.32 1,120.23 1,119.57 1,134.25 1,137.43 1,127.11 -0.40%
  QoQ % 0.53% -0.53% 0.06% -1.29% -0.28% 0.92% -
  Horiz. % 99.39% 98.87% 99.39% 99.33% 100.63% 100.92% 100.00%
EPS 78.79 82.75 88.33 96.44 103.02 98.64 105.30 -17.60%
  QoQ % -4.79% -6.32% -8.41% -6.39% 4.44% -6.32% -
  Horiz. % 74.82% 78.58% 83.88% 91.59% 97.83% 93.68% 100.00%
DPS 57.50 57.50 57.50 57.50 57.50 57.50 57.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 6.0200 6.0800 5.8200 5.7600 5.8800 5.8500 5.4300 7.13%
  QoQ % -0.99% 4.47% 1.04% -2.04% 0.51% 7.73% -
  Horiz. % 110.87% 111.97% 107.18% 106.08% 108.29% 107.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1,118.12 1,112.18 1,118.22 1,118.28 1,133.14 1,134.90 1,124.60 -0.38%
  QoQ % 0.53% -0.54% -0.01% -1.31% -0.16% 0.92% -
  Horiz. % 99.42% 98.90% 99.43% 99.44% 100.76% 100.92% 100.00%
EPS 78.64 82.59 88.17 96.33 102.92 98.42 105.07 -17.58%
  QoQ % -4.78% -6.33% -8.47% -6.40% 4.57% -6.33% -
  Horiz. % 74.85% 78.60% 83.92% 91.68% 97.95% 93.67% 100.00%
DPS 57.39 57.42 57.42 57.41 57.41 57.42 57.42 -0.03%
  QoQ % -0.05% 0.00% 0.02% 0.00% -0.02% 0.00% -
  Horiz. % 99.95% 100.00% 100.00% 99.98% 99.98% 100.00% 100.00%
NAPS 6.0084 6.0683 5.8096 5.7534 5.8743 5.8370 5.4179 7.15%
  QoQ % -0.99% 4.45% 0.98% -2.06% 0.64% 7.74% -
  Horiz. % 110.90% 112.00% 107.23% 106.19% 108.42% 107.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 33.3800 27.0000 24.6600 25.3000 24.6800 23.4800 24.0600 -
P/RPS 2.98 2.42 2.20 2.26 2.18 2.06 2.13 25.12%
  QoQ % 23.14% 10.00% -2.65% 3.67% 5.83% -3.29% -
  Horiz. % 139.91% 113.62% 103.29% 106.10% 102.35% 96.71% 100.00%
P/EPS 42.37 32.63 27.92 26.23 23.96 23.80 22.85 50.99%
  QoQ % 29.85% 16.87% 6.44% 9.47% 0.67% 4.16% -
  Horiz. % 185.43% 142.80% 122.19% 114.79% 104.86% 104.16% 100.00%
EY 2.36 3.06 3.58 3.81 4.17 4.20 4.38 -33.81%
  QoQ % -22.88% -14.53% -6.04% -8.63% -0.71% -4.11% -
  Horiz. % 53.88% 69.86% 81.74% 86.99% 95.21% 95.89% 100.00%
DY 1.72 2.13 2.33 2.27 2.33 2.45 2.39 -19.71%
  QoQ % -19.25% -8.58% 2.64% -2.58% -4.90% 2.51% -
  Horiz. % 71.97% 89.12% 97.49% 94.98% 97.49% 102.51% 100.00%
P/NAPS 5.54 4.44 4.24 4.39 4.20 4.01 4.43 16.09%
  QoQ % 24.77% 4.72% -3.42% 4.52% 4.74% -9.48% -
  Horiz. % 125.06% 100.23% 95.71% 99.10% 94.81% 90.52% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 03/05/18 06/02/18 07/11/17 03/08/17 03/05/17 07/02/17 03/11/16 -
Price 35.6400 29.6600 25.4400 24.8200 24.8800 23.6600 24.3000 -
P/RPS 3.18 2.66 2.27 2.22 2.19 2.08 2.16 29.44%
  QoQ % 19.55% 17.18% 2.25% 1.37% 5.29% -3.70% -
  Horiz. % 147.22% 123.15% 105.09% 102.78% 101.39% 96.30% 100.00%
P/EPS 45.24 35.84 28.80 25.74 24.15 23.99 23.08 56.69%
  QoQ % 26.23% 24.44% 11.89% 6.58% 0.67% 3.94% -
  Horiz. % 196.01% 155.29% 124.78% 111.53% 104.64% 103.94% 100.00%
EY 2.21 2.79 3.47 3.89 4.14 4.17 4.33 -36.16%
  QoQ % -20.79% -19.60% -10.80% -6.04% -0.72% -3.70% -
  Horiz. % 51.04% 64.43% 80.14% 89.84% 95.61% 96.30% 100.00%
DY 1.61 1.94 2.26 2.32 2.31 2.43 2.37 -22.74%
  QoQ % -17.01% -14.16% -2.59% 0.43% -4.94% 2.53% -
  Horiz. % 67.93% 81.86% 95.36% 97.89% 97.47% 102.53% 100.00%
P/NAPS 5.92 4.88 4.37 4.31 4.23 4.04 4.48 20.44%
  QoQ % 21.31% 11.67% 1.39% 1.89% 4.70% -9.82% -
  Horiz. % 132.14% 108.93% 97.54% 96.21% 94.42% 90.18% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

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. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers