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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

1900 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.040.00 
 KOTRA 2.950.00 
 UCREST 0.160.00 
 EITA 1.210.00 
 PUC 0.1550.00 
 WILLOW 0.480.00 
 EAH-WE 0.0050.00 
 IRIS 0.160.00 
 HSI-C9L 0.020.00 
 HOOVER 0.590.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers