Highlights

[F&N] YoY Annual (Unaudited) Result on 2010-09-30 [#4]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 08-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 30-Sep-2010  [#4]
Profit Trend YoY -     209.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 3,508,225 3,171,923 3,915,431 3,637,726 3,271,163 3,674,216 2,865,068 3.43%
  YoY % 10.60% -18.99% 7.63% 11.21% -10.97% 28.24% -
  Horiz. % 122.45% 110.71% 136.66% 126.97% 114.17% 128.24% 100.00%
PBT 307,765 230,208 463,656 388,982 279,847 239,672 220,905 5.68%
  YoY % 33.69% -50.35% 19.20% 39.00% 16.76% 8.50% -
  Horiz. % 139.32% 104.21% 209.89% 176.09% 126.68% 108.50% 100.00%
Tax -48,307 43,782 -80,526 305,066 -36,925 -59,941 -55,328 -2.23%
  YoY % -210.34% 154.37% -126.40% 926.18% 38.40% -8.34% -
  Horiz. % 87.31% -79.13% 145.54% -551.38% 66.74% 108.34% 100.00%
NP 259,458 273,990 383,130 694,048 242,922 179,731 165,577 7.77%
  YoY % -5.30% -28.49% -44.80% 185.71% 35.16% 8.55% -
  Horiz. % 156.70% 165.48% 231.39% 419.17% 146.71% 108.55% 100.00%
NP to SH 259,485 274,030 383,130 695,291 224,432 166,845 152,871 9.21%
  YoY % -5.31% -28.48% -44.90% 209.80% 34.52% 9.14% -
  Horiz. % 169.74% 179.26% 250.62% 454.82% 146.81% 109.14% 100.00%
Tax Rate 15.70 % -19.02 % 17.37 % -78.43 % 13.19 % 25.01 % 25.05 % -7.48%
  YoY % 182.54% -209.50% 122.15% -694.62% -47.26% -0.16% -
  Horiz. % 62.67% -75.93% 69.34% -313.09% 52.65% 99.84% 100.00%
Total Cost 3,248,767 2,897,933 3,532,301 2,943,678 3,028,241 3,494,485 2,699,491 3.13%
  YoY % 12.11% -17.96% 20.00% -2.79% -13.34% 29.45% -
  Horiz. % 120.35% 107.35% 130.85% 109.05% 112.18% 129.45% 100.00%
Net Worth 1,643,168 1,545,254 1,551,873 1,792,574 1,293,155 1,183,601 1,158,113 6.00%
  YoY % 6.34% -0.43% -13.43% 38.62% 9.26% 2.20% -
  Horiz. % 141.88% 133.43% 134.00% 154.78% 111.66% 102.20% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 218,119 209,403 347,648 586,239 148,730 142,887 121,869 10.18%
  YoY % 4.16% -39.77% -40.70% 294.16% 4.09% 17.25% -
  Horiz. % 178.98% 171.83% 285.26% 481.04% 122.04% 117.25% 100.00%
Div Payout % 84.06 % 76.42 % 90.74 % 84.32 % 66.27 % 85.64 % 79.72 % 0.89%
  YoY % 10.00% -15.78% 7.61% 27.24% -22.62% 7.43% -
  Horiz. % 105.44% 95.86% 113.82% 105.77% 83.13% 107.43% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,643,168 1,545,254 1,551,873 1,792,574 1,293,155 1,183,601 1,158,113 6.00%
  YoY % 6.34% -0.43% -13.43% 38.62% 9.26% 2.20% -
  Horiz. % 141.88% 133.43% 134.00% 154.78% 111.66% 102.20% 100.00%
NOSH 363,532 361,040 358,400 356,376 356,241 356,506 356,342 0.33%
  YoY % 0.69% 0.74% 0.57% 0.04% -0.07% 0.05% -
  Horiz. % 102.02% 101.32% 100.58% 100.01% 99.97% 100.05% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.40 % 8.64 % 9.79 % 19.08 % 7.43 % 4.89 % 5.78 % 4.20%
  YoY % -14.35% -11.75% -48.69% 156.80% 51.94% -15.40% -
  Horiz. % 128.03% 149.48% 169.38% 330.10% 128.55% 84.60% 100.00%
ROE 15.79 % 17.73 % 24.69 % 38.79 % 17.36 % 14.10 % 13.20 % 3.03%
  YoY % -10.94% -28.19% -36.35% 123.44% 23.12% 6.82% -
  Horiz. % 119.62% 134.32% 187.05% 293.86% 131.52% 106.82% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 965.04 878.55 1,092.47 1,020.75 918.24 1,030.62 804.02 3.09%
  YoY % 9.84% -19.58% 7.03% 11.16% -10.90% 28.18% -
  Horiz. % 120.03% 109.27% 135.88% 126.96% 114.21% 128.18% 100.00%
EPS 71.40 75.90 106.90 195.10 63.00 46.80 42.90 8.85%
  YoY % -5.93% -29.00% -45.21% 209.68% 34.62% 9.09% -
  Horiz. % 166.43% 176.92% 249.18% 454.78% 146.85% 109.09% 100.00%
DPS 60.00 58.00 97.00 164.50 41.75 40.08 34.20 9.81%
  YoY % 3.45% -40.21% -41.03% 294.01% 4.17% 17.19% -
  Horiz. % 175.44% 169.59% 283.63% 480.99% 122.08% 117.19% 100.00%
NAPS 4.5200 4.2800 4.3300 5.0300 3.6300 3.3200 3.2500 5.65%
  YoY % 5.61% -1.15% -13.92% 38.57% 9.34% 2.15% -
  Horiz. % 139.08% 131.69% 133.23% 154.77% 111.69% 102.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 956.50 864.81 1,067.52 991.80 891.86 1,001.75 781.14 3.43%
  YoY % 10.60% -18.99% 7.63% 11.21% -10.97% 28.24% -
  Horiz. % 122.45% 110.71% 136.66% 126.97% 114.17% 128.24% 100.00%
EPS 70.75 74.71 104.46 189.57 61.19 45.49 41.68 9.21%
  YoY % -5.30% -28.48% -44.90% 209.81% 34.51% 9.14% -
  Horiz. % 169.75% 179.25% 250.62% 454.82% 146.81% 109.14% 100.00%
DPS 59.47 57.09 94.78 159.83 40.55 38.96 33.23 10.18%
  YoY % 4.17% -39.77% -40.70% 294.16% 4.08% 17.24% -
  Horiz. % 178.96% 171.80% 285.22% 480.98% 122.03% 117.24% 100.00%
NAPS 4.4800 4.2130 4.2311 4.8874 3.5257 3.2270 3.1575 6.00%
  YoY % 6.34% -0.43% -13.43% 38.62% 9.26% 2.20% -
  Horiz. % 141.88% 133.43% 134.00% 154.79% 111.66% 102.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 18.6000 18.2000 16.5000 14.4600 10.3200 9.0500 8.0500 -
P/RPS 1.93 2.07 1.51 1.42 1.12 0.88 1.00 11.57%
  YoY % -6.76% 37.09% 6.34% 26.79% 27.27% -12.00% -
  Horiz. % 193.00% 207.00% 151.00% 142.00% 112.00% 88.00% 100.00%
P/EPS 26.06 23.98 15.43 7.41 16.38 19.34 18.76 5.63%
  YoY % 8.67% 55.41% 108.23% -54.76% -15.31% 3.09% -
  Horiz. % 138.91% 127.83% 82.25% 39.50% 87.31% 103.09% 100.00%
EY 3.84 4.17 6.48 13.49 6.10 5.17 5.33 -5.31%
  YoY % -7.91% -35.65% -51.96% 121.15% 17.99% -3.00% -
  Horiz. % 72.05% 78.24% 121.58% 253.10% 114.45% 97.00% 100.00%
DY 3.23 3.19 5.88 11.38 4.05 4.43 4.25 -4.47%
  YoY % 1.25% -45.75% -48.33% 180.99% -8.58% 4.24% -
  Horiz. % 76.00% 75.06% 138.35% 267.76% 95.29% 104.24% 100.00%
P/NAPS 4.12 4.25 3.81 2.87 2.84 2.73 2.48 8.82%
  YoY % -3.06% 11.55% 32.75% 1.06% 4.03% 10.08% -
  Horiz. % 166.13% 171.37% 153.63% 115.73% 114.52% 110.08% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 07/11/13 08/11/12 04/11/11 08/11/10 09/11/09 06/11/08 06/11/07 -
Price 18.5800 18.7400 17.1400 14.6200 10.5600 8.3500 7.7500 -
P/RPS 1.93 2.13 1.57 1.43 1.15 0.81 0.96 12.33%
  YoY % -9.39% 35.67% 9.79% 24.35% 41.98% -15.62% -
  Horiz. % 201.04% 221.88% 163.54% 148.96% 119.79% 84.38% 100.00%
P/EPS 26.03 24.69 16.03 7.49 16.76 17.84 18.07 6.27%
  YoY % 5.43% 54.02% 114.02% -55.31% -6.05% -1.27% -
  Horiz. % 144.05% 136.64% 88.71% 41.45% 92.75% 98.73% 100.00%
EY 3.84 4.05 6.24 13.34 5.97 5.60 5.54 -5.92%
  YoY % -5.19% -35.10% -53.22% 123.45% 6.61% 1.08% -
  Horiz. % 69.31% 73.10% 112.64% 240.79% 107.76% 101.08% 100.00%
DY 3.23 3.09 5.66 11.25 3.95 4.80 4.41 -5.05%
  YoY % 4.53% -45.41% -49.69% 184.81% -17.71% 8.84% -
  Horiz. % 73.24% 70.07% 128.34% 255.10% 89.57% 108.84% 100.00%
P/NAPS 4.11 4.38 3.96 2.91 2.91 2.52 2.38 9.52%
  YoY % -6.16% 10.61% 36.08% 0.00% 15.48% 5.88% -
  Horiz. % 172.69% 184.03% 166.39% 122.27% 122.27% 105.88% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. The Competitive Edge of NEXGRAM (0096) in Vaccine Passport and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
4. World’s largest pig farm in China will 'produce' 2 million pigs per year - Koon Yew Yin Koon Yew Yin's Blog
5. China’s Sinovac shot found highly effective in real world study Good Articles to Share
6. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
7. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
8. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS