Highlights

[F&N] YoY Annualized Quarter Result on 2010-06-30 [#3]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 05-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 30-Jun-2010  [#3]
Profit Trend QoQ -     -4.70%    YoY -     42.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 3,480,929 3,160,564 3,893,292 3,529,966 3,299,565 3,589,636 2,755,053 3.97%
  YoY % 10.14% -18.82% 10.29% 6.98% -8.08% 30.29% -
  Horiz. % 126.35% 114.72% 141.31% 128.13% 119.76% 130.29% 100.00%
PBT 294,113 220,976 519,494 382,502 291,214 251,486 207,105 6.01%
  YoY % 33.10% -57.46% 35.81% 31.35% 15.80% 21.43% -
  Horiz. % 142.01% 106.70% 250.84% 184.69% 140.61% 121.43% 100.00%
Tax -54,844 46,264 -96,930 -73,526 -55,206 -60,572 -50,942 1.24%
  YoY % -218.55% 147.73% -31.83% -33.18% 8.86% -18.90% -
  Horiz. % 107.66% -90.82% 190.27% 144.33% 108.37% 118.90% 100.00%
NP 239,269 267,240 422,564 308,976 236,008 190,914 156,162 7.36%
  YoY % -10.47% -36.76% 36.76% 30.92% 23.62% 22.25% -
  Horiz. % 153.22% 171.13% 270.59% 197.86% 151.13% 122.25% 100.00%
NP to SH 239,293 267,241 422,564 310,633 217,798 176,138 143,020 8.95%
  YoY % -10.46% -36.76% 36.03% 42.62% 23.65% 23.16% -
  Horiz. % 167.31% 186.86% 295.46% 217.20% 152.29% 123.16% 100.00%
Tax Rate 18.65 % -20.94 % 18.66 % 19.22 % 18.96 % 24.09 % 24.60 % -4.51%
  YoY % 189.06% -212.22% -2.91% 1.37% -21.30% -2.07% -
  Horiz. % 75.81% -85.12% 75.85% 78.13% 77.07% 97.93% 100.00%
Total Cost 3,241,660 2,893,324 3,470,728 3,220,990 3,063,557 3,398,721 2,598,890 3.75%
  YoY % 12.04% -16.64% 7.75% 5.14% -9.86% 30.78% -
  Horiz. % 124.73% 111.33% 133.55% 123.94% 117.88% 130.78% 100.00%
Net Worth 1,545,312 1,462,604 1,469,891 1,339,428 1,230,467 1,125,198 1,101,158 5.80%
  YoY % 5.65% -0.50% 9.74% 8.86% 9.36% 2.18% -
  Horiz. % 140.34% 132.82% 133.49% 121.64% 111.74% 102.18% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 96,303 167,304 78,370 60,631 83,464 57,017 -
  YoY % 0.00% -42.44% 113.48% 29.26% -27.36% 46.38% -
  Horiz. % 0.00% 168.90% 293.42% 137.45% 106.34% 146.38% 100.00%
Div Payout % - % 36.04 % 39.59 % 25.23 % 27.84 % 47.39 % 39.87 % -
  YoY % 0.00% -8.97% 56.92% -9.38% -41.25% 18.86% -
  Horiz. % 0.00% 90.39% 99.30% 63.28% 69.83% 118.86% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,545,312 1,462,604 1,469,891 1,339,428 1,230,467 1,125,198 1,101,158 5.80%
  YoY % 5.65% -0.50% 9.74% 8.86% 9.36% 2.18% -
  Horiz. % 140.34% 132.82% 133.49% 121.64% 111.74% 102.18% 100.00%
NOSH 363,602 361,136 358,510 356,230 356,657 356,075 356,362 0.34%
  YoY % 0.68% 0.73% 0.64% -0.12% 0.16% -0.08% -
  Horiz. % 102.03% 101.34% 100.60% 99.96% 100.08% 99.92% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.87 % 8.46 % 10.85 % 8.75 % 7.15 % 5.32 % 5.67 % 3.25%
  YoY % -18.79% -22.03% 24.00% 22.38% 34.40% -6.17% -
  Horiz. % 121.16% 149.21% 191.36% 154.32% 126.10% 93.83% 100.00%
ROE 15.49 % 18.27 % 28.75 % 23.19 % 17.70 % 15.65 % 12.99 % 2.97%
  YoY % -15.22% -36.45% 23.98% 31.02% 13.10% 20.48% -
  Horiz. % 119.25% 140.65% 221.32% 178.52% 136.26% 120.48% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 957.34 875.17 1,085.96 990.92 925.14 1,008.11 773.11 3.62%
  YoY % 9.39% -19.41% 9.59% 7.11% -8.23% 30.40% -
  Horiz. % 123.83% 113.20% 140.47% 128.17% 119.66% 130.40% 100.00%
EPS 65.87 74.00 117.87 87.20 61.07 49.47 40.13 8.60%
  YoY % -10.99% -37.22% 35.17% 42.79% 23.45% 23.27% -
  Horiz. % 164.14% 184.40% 293.72% 217.29% 152.18% 123.27% 100.00%
DPS 0.00 26.67 46.67 22.00 17.00 23.44 16.00 -
  YoY % 0.00% -42.85% 112.14% 29.41% -27.47% 46.50% -
  Horiz. % 0.00% 166.69% 291.69% 137.50% 106.25% 146.50% 100.00%
NAPS 4.2500 4.0500 4.1000 3.7600 3.4500 3.1600 3.0900 5.45%
  YoY % 4.94% -1.22% 9.04% 8.99% 9.18% 2.27% -
  Horiz. % 137.54% 131.07% 132.69% 121.68% 111.65% 102.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 949.05 861.71 1,061.48 962.42 899.61 978.69 751.15 3.97%
  YoY % 10.14% -18.82% 10.29% 6.98% -8.08% 30.29% -
  Horiz. % 126.35% 114.72% 141.31% 128.13% 119.76% 130.29% 100.00%
EPS 65.24 72.86 115.21 84.69 59.38 48.02 38.99 8.95%
  YoY % -10.46% -36.76% 36.04% 42.62% 23.66% 23.16% -
  Horiz. % 167.32% 186.87% 295.49% 217.21% 152.30% 123.16% 100.00%
DPS 0.00 26.26 45.61 21.37 16.53 22.76 15.55 -
  YoY % 0.00% -42.42% 113.43% 29.28% -27.37% 46.37% -
  Horiz. % 0.00% 168.87% 293.31% 137.43% 106.30% 146.37% 100.00%
NAPS 4.2132 3.9877 4.0076 3.6519 3.3548 3.0678 3.0022 5.81%
  YoY % 5.65% -0.50% 9.74% 8.86% 9.36% 2.19% -
  Horiz. % 140.34% 132.83% 133.49% 121.64% 111.74% 102.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 18.3200 18.0600 19.4000 12.5600 9.5500 9.0000 7.3500 -
P/RPS 1.91 2.06 1.79 1.27 1.03 0.89 0.95 12.33%
  YoY % -7.28% 15.08% 40.94% 23.30% 15.73% -6.32% -
  Horiz. % 201.05% 216.84% 188.42% 133.68% 108.42% 93.68% 100.00%
P/EPS 27.84 24.41 16.46 14.40 15.64 18.19 18.31 7.23%
  YoY % 14.05% 48.30% 14.31% -7.93% -14.02% -0.66% -
  Horiz. % 152.05% 133.32% 89.90% 78.65% 85.42% 99.34% 100.00%
EY 3.59 4.10 6.08 6.94 6.39 5.50 5.46 -6.74%
  YoY % -12.44% -32.57% -12.39% 8.61% 16.18% 0.73% -
  Horiz. % 65.75% 75.09% 111.36% 127.11% 117.03% 100.73% 100.00%
DY 0.00 1.48 2.41 1.75 1.78 2.60 2.18 -
  YoY % 0.00% -38.59% 37.71% -1.69% -31.54% 19.27% -
  Horiz. % 0.00% 67.89% 110.55% 80.28% 81.65% 119.27% 100.00%
P/NAPS 4.31 4.46 4.73 3.34 2.77 2.85 2.38 10.39%
  YoY % -3.36% -5.71% 41.62% 20.58% -2.81% 19.75% -
  Horiz. % 181.09% 187.39% 198.74% 140.34% 116.39% 119.75% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 06/08/13 07/08/12 05/08/11 05/08/10 06/08/09 07/08/08 02/08/07 -
Price 18.4600 20.3400 18.9000 14.2800 9.8000 9.0000 7.3000 -
P/RPS 1.93 2.32 1.74 1.44 1.06 0.89 0.94 12.73%
  YoY % -16.81% 33.33% 20.83% 35.85% 19.10% -5.32% -
  Horiz. % 205.32% 246.81% 185.11% 153.19% 112.77% 94.68% 100.00%
P/EPS 28.05 27.49 16.04 16.38 16.05 18.19 18.19 7.48%
  YoY % 2.04% 71.38% -2.08% 2.06% -11.76% 0.00% -
  Horiz. % 154.21% 151.13% 88.18% 90.05% 88.24% 100.00% 100.00%
EY 3.57 3.64 6.24 6.11 6.23 5.50 5.50 -6.94%
  YoY % -1.92% -41.67% 2.13% -1.93% 13.27% 0.00% -
  Horiz. % 64.91% 66.18% 113.45% 111.09% 113.27% 100.00% 100.00%
DY 0.00 1.31 2.47 1.54 1.73 2.60 2.19 -
  YoY % 0.00% -46.96% 60.39% -10.98% -33.46% 18.72% -
  Horiz. % 0.00% 59.82% 112.79% 70.32% 79.00% 118.72% 100.00%
P/NAPS 4.34 5.02 4.61 3.80 2.84 2.85 2.36 10.68%
  YoY % -13.55% 8.89% 21.32% 33.80% -0.35% 20.76% -
  Horiz. % 183.90% 212.71% 195.34% 161.02% 120.34% 120.76% 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.
 


 

347  377  486  1050 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.115+0.025 
 TDM 0.31+0.035 
 PUC 0.055+0.02 
 HSI-C7K 0.26-0.005 
 SANICHI 0.060.00 
 ARMADA 0.465-0.01 
 RSAWIT 0.345+0.045 
 INSAS-WB 0.01+0.005 
 MUDAJYA 0.420.00 
 FGV 1.42+0.10 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers