Highlights

[F&N] YoY Cumulative Quarter Result on 2016-09-30 [#4]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 03-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 30-Sep-2016  [#4]
Profit Trend QoQ -     14.77%    YoY -     37.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 4,109,859 4,101,374 4,167,567 4,060,239 3,818,802 3,508,225 3,171,923 4.41%
  YoY % 0.21% -1.59% 2.64% 6.32% 8.85% 10.60% -
  Horiz. % 129.57% 129.30% 131.39% 128.01% 120.39% 110.60% 100.00%
PBT 422,729 353,713 442,937 333,829 315,469 307,765 230,208 10.65%
  YoY % 19.51% -20.14% 32.68% 5.82% 2.50% 33.69% -
  Horiz. % 183.63% 153.65% 192.41% 145.01% 137.04% 133.69% 100.00%
Tax -37,633 -30,366 -57,567 -53,757 -56,061 -48,307 43,782 -
  YoY % -23.93% 47.25% -7.09% 4.11% -16.05% -210.34% -
  Horiz. % -85.96% -69.36% -131.49% -122.78% -128.05% -110.34% 100.00%
NP 385,096 323,347 385,370 280,072 259,408 259,458 273,990 5.83%
  YoY % 19.10% -16.09% 37.60% 7.97% -0.02% -5.30% -
  Horiz. % 140.55% 118.01% 140.65% 102.22% 94.68% 94.70% 100.00%
NP to SH 385,133 323,377 385,372 280,074 259,429 259,485 274,030 5.83%
  YoY % 19.10% -16.09% 37.60% 7.96% -0.02% -5.31% -
  Horiz. % 140.54% 118.01% 140.63% 102.21% 94.67% 94.69% 100.00%
Tax Rate 8.90 % 8.58 % 13.00 % 16.10 % 17.77 % 15.70 % -19.02 % -
  YoY % 3.73% -34.00% -19.25% -9.40% 13.18% 182.54% -
  Horiz. % -46.79% -45.11% -68.35% -84.65% -93.43% -82.54% 100.00%
Total Cost 3,724,763 3,778,027 3,782,197 3,780,167 3,559,394 3,248,767 2,897,933 4.27%
  YoY % -1.41% -0.11% 0.05% 6.20% 9.56% 12.11% -
  Horiz. % 128.53% 130.37% 130.51% 130.44% 122.83% 112.11% 100.00%
Net Worth 2,312,047 2,130,818 1,987,168 1,874,482 1,688,115 1,643,168 1,545,254 6.94%
  YoY % 8.51% 7.23% 6.01% 11.04% 2.74% 6.34% -
  Horiz. % 149.62% 137.89% 128.60% 121.31% 109.25% 106.34% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 210,685 210,518 210,427 210,513 200,966 218,119 209,403 0.10%
  YoY % 0.08% 0.04% -0.04% 4.75% -7.86% 4.16% -
  Horiz. % 100.61% 100.53% 100.49% 100.53% 95.97% 104.16% 100.00%
Div Payout % 54.70 % 65.10 % 54.60 % 75.16 % 77.46 % 84.06 % 76.42 % -5.42%
  YoY % -15.98% 19.23% -27.35% -2.97% -7.85% 10.00% -
  Horiz. % 71.58% 85.19% 71.45% 98.35% 101.36% 110.00% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,312,047 2,130,818 1,987,168 1,874,482 1,688,115 1,643,168 1,545,254 6.94%
  YoY % 8.51% 7.23% 6.01% 11.04% 2.74% 6.34% -
  Horiz. % 149.62% 137.89% 128.60% 121.31% 109.25% 106.34% 100.00%
NOSH 366,410 366,120 365,961 366,109 365,392 363,532 361,040 0.25%
  YoY % 0.08% 0.04% -0.04% 0.20% 0.51% 0.69% -
  Horiz. % 101.49% 101.41% 101.36% 101.40% 101.21% 100.69% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.37 % 7.88 % 9.25 % 6.90 % 6.79 % 7.40 % 8.64 % 1.36%
  YoY % 18.91% -14.81% 34.06% 1.62% -8.24% -14.35% -
  Horiz. % 108.45% 91.20% 107.06% 79.86% 78.59% 85.65% 100.00%
ROE 16.66 % 15.18 % 19.39 % 14.94 % 15.37 % 15.79 % 17.73 % -1.03%
  YoY % 9.75% -21.71% 29.79% -2.80% -2.66% -10.94% -
  Horiz. % 93.97% 85.62% 109.36% 84.26% 86.69% 89.06% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1,121.66 1,120.23 1,138.80 1,109.02 1,045.12 965.04 878.55 4.15%
  YoY % 0.13% -1.63% 2.69% 6.11% 8.30% 9.84% -
  Horiz. % 127.67% 127.51% 129.62% 126.23% 118.96% 109.84% 100.00%
EPS 104.90 88.30 105.30 76.50 71.00 71.40 75.90 5.54%
  YoY % 18.80% -16.14% 37.65% 7.75% -0.56% -5.93% -
  Horiz. % 138.21% 116.34% 138.74% 100.79% 93.54% 94.07% 100.00%
DPS 57.50 57.50 57.50 57.50 55.00 60.00 58.00 -0.14%
  YoY % 0.00% 0.00% 0.00% 4.55% -8.33% 3.45% -
  Horiz. % 99.14% 99.14% 99.14% 99.14% 94.83% 103.45% 100.00%
NAPS 6.3100 5.8200 5.4300 5.1200 4.6200 4.5200 4.2800 6.68%
  YoY % 8.42% 7.18% 6.05% 10.82% 2.21% 5.61% -
  Horiz. % 147.43% 135.98% 126.87% 119.63% 107.94% 105.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1,120.53 1,118.22 1,136.26 1,107.00 1,041.17 956.50 864.81 4.41%
  YoY % 0.21% -1.59% 2.64% 6.32% 8.85% 10.60% -
  Horiz. % 129.57% 129.30% 131.39% 128.00% 120.39% 110.60% 100.00%
EPS 105.00 88.17 105.07 76.36 70.73 70.75 74.71 5.83%
  YoY % 19.09% -16.08% 37.60% 7.96% -0.03% -5.30% -
  Horiz. % 140.54% 118.02% 140.64% 102.21% 94.67% 94.70% 100.00%
DPS 57.44 57.40 57.37 57.40 54.79 59.47 57.09 0.10%
  YoY % 0.07% 0.05% -0.05% 4.76% -7.87% 4.17% -
  Horiz. % 100.61% 100.54% 100.49% 100.54% 95.97% 104.17% 100.00%
NAPS 6.3037 5.8096 5.4179 5.1107 4.6025 4.4800 4.2130 6.94%
  YoY % 8.50% 7.23% 6.01% 11.04% 2.73% 6.34% -
  Horiz. % 149.62% 137.90% 128.60% 121.31% 109.25% 106.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 37.7200 24.6600 24.0600 18.3000 16.9800 18.6000 18.2000 -
P/RPS 3.36 2.20 2.11 1.63 1.62 1.93 2.07 8.40%
  YoY % 52.73% 4.27% 29.45% 0.62% -16.06% -6.76% -
  Horiz. % 162.32% 106.28% 101.93% 78.74% 78.26% 93.24% 100.00%
P/EPS 35.89 27.92 22.85 23.92 23.92 26.06 23.98 6.95%
  YoY % 28.55% 22.19% -4.47% 0.00% -8.21% 8.67% -
  Horiz. % 149.67% 116.43% 95.29% 99.75% 99.75% 108.67% 100.00%
EY 2.79 3.58 4.38 4.18 4.18 3.84 4.17 -6.48%
  YoY % -22.07% -18.26% 4.78% 0.00% 8.85% -7.91% -
  Horiz. % 66.91% 85.85% 105.04% 100.24% 100.24% 92.09% 100.00%
DY 1.52 2.33 2.39 3.14 3.24 3.23 3.19 -11.62%
  YoY % -34.76% -2.51% -23.89% -3.09% 0.31% 1.25% -
  Horiz. % 47.65% 73.04% 74.92% 98.43% 101.57% 101.25% 100.00%
P/NAPS 5.98 4.24 4.43 3.57 3.68 4.12 4.25 5.85%
  YoY % 41.04% -4.29% 24.09% -2.99% -10.68% -3.06% -
  Horiz. % 140.71% 99.76% 104.24% 84.00% 86.59% 96.94% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 08/11/18 07/11/17 03/11/16 03/11/15 06/11/14 07/11/13 08/11/12 -
Price 34.7800 25.4400 24.3000 18.0000 16.1200 18.5800 18.7400 -
P/RPS 3.10 2.27 2.13 1.60 1.54 1.93 2.13 6.45%
  YoY % 36.56% 6.57% 33.13% 3.90% -20.21% -9.39% -
  Horiz. % 145.54% 106.57% 100.00% 75.12% 72.30% 90.61% 100.00%
P/EPS 33.09 28.80 23.08 23.53 22.70 26.03 24.69 5.00%
  YoY % 14.90% 24.78% -1.91% 3.66% -12.79% 5.43% -
  Horiz. % 134.02% 116.65% 93.48% 95.30% 91.94% 105.43% 100.00%
EY 3.02 3.47 4.33 4.25 4.40 3.84 4.05 -4.77%
  YoY % -12.97% -19.86% 1.88% -3.41% 14.58% -5.19% -
  Horiz. % 74.57% 85.68% 106.91% 104.94% 108.64% 94.81% 100.00%
DY 1.65 2.26 2.37 3.19 3.41 3.23 3.09 -9.92%
  YoY % -26.99% -4.64% -25.71% -6.45% 5.57% 4.53% -
  Horiz. % 53.40% 73.14% 76.70% 103.24% 110.36% 104.53% 100.00%
P/NAPS 5.51 4.37 4.48 3.52 3.49 4.11 4.38 3.90%
  YoY % 26.09% -2.46% 27.27% 0.86% -15.09% -6.16% -
  Horiz. % 125.80% 99.77% 102.28% 80.37% 79.68% 93.84% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers