Highlights

[F&N] QoQ TTM Result on 2017-12-31 [#1]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 06-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 31-Dec-2017  [#1]
Profit Trend QoQ -     -6.32%    YoY -     -16.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 4,109,859 4,089,494 4,101,024 4,079,221 4,101,374 4,101,599 4,156,127 -0.74%
  QoQ % 0.50% -0.28% 0.53% -0.54% -0.01% -1.31% -
  Horiz. % 98.89% 98.40% 98.67% 98.15% 98.68% 98.69% 100.00%
PBT 422,729 342,470 308,961 324,838 353,713 386,030 424,279 -0.24%
  QoQ % 23.44% 10.85% -4.89% -8.16% -8.37% -9.02% -
  Horiz. % 99.63% 80.72% 72.82% 76.56% 83.37% 90.98% 100.00%
Tax -37,633 -18,969 -20,581 -21,941 -30,366 -32,730 -46,792 -13.51%
  QoQ % -98.39% 7.83% 6.20% 27.74% 7.22% 30.05% -
  Horiz. % 80.43% 40.54% 43.98% 46.89% 64.90% 69.95% 100.00%
NP 385,096 323,501 288,380 302,897 323,347 353,300 377,487 1.34%
  QoQ % 19.04% 12.18% -4.79% -6.32% -8.48% -6.41% -
  Horiz. % 102.02% 85.70% 76.39% 80.24% 85.66% 93.59% 100.00%
NP to SH 385,133 323,542 288,419 302,933 323,377 353,318 377,497 1.34%
  QoQ % 19.04% 12.18% -4.79% -6.32% -8.47% -6.41% -
  Horiz. % 102.02% 85.71% 76.40% 80.25% 85.66% 93.59% 100.00%
Tax Rate 8.90 % 5.54 % 6.66 % 6.75 % 8.58 % 8.48 % 11.03 % -13.32%
  QoQ % 60.65% -16.82% -1.33% -21.33% 1.18% -23.12% -
  Horiz. % 80.69% 50.23% 60.38% 61.20% 77.79% 76.88% 100.00%
Total Cost 3,724,763 3,765,993 3,812,644 3,776,324 3,778,027 3,748,299 3,778,640 -0.95%
  QoQ % -1.09% -1.22% 0.96% -0.05% 0.79% -0.80% -
  Horiz. % 98.57% 99.67% 100.90% 99.94% 99.98% 99.20% 100.00%
Net Worth 2,312,047 2,205,926 2,203,753 2,225,717 2,130,818 2,110,210 2,154,561 4.81%
  QoQ % 4.81% 0.10% -0.99% 4.45% 0.98% -2.06% -
  Horiz. % 107.31% 102.38% 102.28% 103.30% 98.90% 97.94% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 210,594 210,506 210,506 210,600 210,600 210,552 210,552 0.01%
  QoQ % 0.04% 0.00% -0.04% 0.00% 0.02% 0.00% -
  Horiz. % 100.02% 99.98% 99.98% 100.02% 100.02% 100.00% 100.00%
Div Payout % 54.68 % 65.06 % 72.99 % 69.52 % 65.13 % 59.59 % 55.78 % -1.32%
  QoQ % -15.95% -10.86% 4.99% 6.74% 9.30% 6.83% -
  Horiz. % 98.03% 116.64% 130.85% 124.63% 116.76% 106.83% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 2,312,047 2,205,926 2,203,753 2,225,717 2,130,818 2,110,210 2,154,561 4.81%
  QoQ % 4.81% 0.10% -0.99% 4.45% 0.98% -2.06% -
  Horiz. % 107.31% 102.38% 102.28% 103.30% 98.90% 97.94% 100.00%
NOSH 366,410 366,433 366,072 366,072 366,120 366,356 366,422 -0.00%
  QoQ % -0.01% 0.10% 0.00% -0.01% -0.06% -0.02% -
  Horiz. % 100.00% 100.00% 99.90% 99.90% 99.92% 99.98% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.37 % 7.91 % 7.03 % 7.43 % 7.88 % 8.61 % 9.08 % 2.12%
  QoQ % 18.46% 12.52% -5.38% -5.71% -8.48% -5.18% -
  Horiz. % 103.19% 87.11% 77.42% 81.83% 86.78% 94.82% 100.00%
ROE 16.66 % 14.67 % 13.09 % 13.61 % 15.18 % 16.74 % 17.52 % -3.30%
  QoQ % 13.57% 12.07% -3.82% -10.34% -9.32% -4.45% -
  Horiz. % 95.09% 83.73% 74.71% 77.68% 86.64% 95.55% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1,121.66 1,116.03 1,120.28 1,114.32 1,120.23 1,119.57 1,134.25 -0.74%
  QoQ % 0.50% -0.38% 0.53% -0.53% 0.06% -1.29% -
  Horiz. % 98.89% 98.39% 98.77% 98.24% 98.76% 98.71% 100.00%
EPS 105.11 88.30 78.79 82.75 88.33 96.44 103.02 1.35%
  QoQ % 19.04% 12.07% -4.79% -6.32% -8.41% -6.39% -
  Horiz. % 102.03% 85.71% 76.48% 80.32% 85.74% 93.61% 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 6.3100 6.0200 6.0200 6.0800 5.8200 5.7600 5.8800 4.81%
  QoQ % 4.82% 0.00% -0.99% 4.47% 1.04% -2.04% -
  Horiz. % 107.31% 102.38% 102.38% 103.40% 98.98% 97.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1,120.53 1,114.98 1,118.12 1,112.18 1,118.22 1,118.28 1,133.14 -0.74%
  QoQ % 0.50% -0.28% 0.53% -0.54% -0.01% -1.31% -
  Horiz. % 98.89% 98.40% 98.67% 98.15% 98.68% 98.69% 100.00%
EPS 105.00 88.21 78.64 82.59 88.17 96.33 102.92 1.34%
  QoQ % 19.03% 12.17% -4.78% -6.33% -8.47% -6.40% -
  Horiz. % 102.02% 85.71% 76.41% 80.25% 85.67% 93.60% 100.00%
DPS 57.42 57.39 57.39 57.42 57.42 57.41 57.41 0.01%
  QoQ % 0.05% 0.00% -0.05% 0.00% 0.02% 0.00% -
  Horiz. % 100.02% 99.97% 99.97% 100.02% 100.02% 100.00% 100.00%
NAPS 6.3037 6.0143 6.0084 6.0683 5.8096 5.7534 5.8743 4.81%
  QoQ % 4.81% 0.10% -0.99% 4.45% 0.98% -2.06% -
  Horiz. % 107.31% 102.38% 102.28% 103.30% 98.90% 97.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 37.7200 39.0200 33.3800 27.0000 24.6600 25.3000 24.6800 -
P/RPS 3.36 3.50 2.98 2.42 2.20 2.26 2.18 33.40%
  QoQ % -4.00% 17.45% 23.14% 10.00% -2.65% 3.67% -
  Horiz. % 154.13% 160.55% 136.70% 111.01% 100.92% 103.67% 100.00%
P/EPS 35.89 44.19 42.37 32.63 27.92 26.23 23.96 30.88%
  QoQ % -18.78% 4.30% 29.85% 16.87% 6.44% 9.47% -
  Horiz. % 149.79% 184.43% 176.84% 136.19% 116.53% 109.47% 100.00%
EY 2.79 2.26 2.36 3.06 3.58 3.81 4.17 -23.48%
  QoQ % 23.45% -4.24% -22.88% -14.53% -6.04% -8.63% -
  Horiz. % 66.91% 54.20% 56.59% 73.38% 85.85% 91.37% 100.00%
DY 1.52 1.47 1.72 2.13 2.33 2.27 2.33 -24.76%
  QoQ % 3.40% -14.53% -19.25% -8.58% 2.64% -2.58% -
  Horiz. % 65.24% 63.09% 73.82% 91.42% 100.00% 97.42% 100.00%
P/NAPS 5.98 6.48 5.54 4.44 4.24 4.39 4.20 26.53%
  QoQ % -7.72% 16.97% 24.77% 4.72% -3.42% 4.52% -
  Horiz. % 142.38% 154.29% 131.90% 105.71% 100.95% 104.52% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 08/11/18 02/08/18 03/05/18 06/02/18 07/11/17 03/08/17 03/05/17 -
Price 34.7800 37.4000 35.6400 29.6600 25.4400 24.8200 24.8800 -
P/RPS 3.10 3.35 3.18 2.66 2.27 2.22 2.19 26.04%
  QoQ % -7.46% 5.35% 19.55% 17.18% 2.25% 1.37% -
  Horiz. % 141.55% 152.97% 145.21% 121.46% 103.65% 101.37% 100.00%
P/EPS 33.09 42.36 45.24 35.84 28.80 25.74 24.15 23.34%
  QoQ % -21.88% -6.37% 26.23% 24.44% 11.89% 6.58% -
  Horiz. % 137.02% 175.40% 187.33% 148.41% 119.25% 106.58% 100.00%
EY 3.02 2.36 2.21 2.79 3.47 3.89 4.14 -18.95%
  QoQ % 27.97% 6.79% -20.79% -19.60% -10.80% -6.04% -
  Horiz. % 72.95% 57.00% 53.38% 67.39% 83.82% 93.96% 100.00%
DY 1.65 1.54 1.61 1.94 2.26 2.32 2.31 -20.08%
  QoQ % 7.14% -4.35% -17.01% -14.16% -2.59% 0.43% -
  Horiz. % 71.43% 66.67% 69.70% 83.98% 97.84% 100.43% 100.00%
P/NAPS 5.51 6.21 5.92 4.88 4.37 4.31 4.23 19.25%
  QoQ % -11.27% 4.90% 21.31% 11.67% 1.39% 1.89% -
  Horiz. % 130.26% 146.81% 139.95% 115.37% 103.31% 101.89% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

420  300  398  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 CAREPLS 0.265+0.04 
 SAPNRG 0.0750.00 
 VC 0.05+0.02 
 HSI-H8M 0.69+0.03 
 ARMADA 0.13-0.005 
 HSI-C9J 0.17-0.035 
 SANICHI 0.05+0.005 
 EKOVEST 0.37-0.01 
 HIBISCS 0.315-0.01 

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