Highlights

[F&N] YoY Cumulative Quarter Result on 2017-03-31 [#2]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 03-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 31-Mar-2017  [#2]
Profit Trend QoQ -     84.13%    YoY -     -3.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 2,035,716 2,083,472 2,083,822 2,052,468 1,976,210 1,883,156 1,719,485 2.85%
  YoY % -2.29% -0.02% 1.53% 3.86% 4.94% 9.52% -
  Horiz. % 118.39% 121.17% 121.19% 119.37% 114.93% 109.52% 100.00%
PBT 288,017 216,043 260,795 279,453 167,798 168,896 131,443 13.96%
  YoY % 33.31% -17.16% -6.68% 66.54% -0.65% 28.49% -
  Horiz. % 219.12% 164.36% 198.41% 212.60% 127.66% 128.49% 100.00%
Tax -60,746 -16,662 -26,447 -37,222 -27,374 -32,048 -20,311 20.02%
  YoY % -264.58% 37.00% 28.95% -35.98% 14.58% -57.79% -
  Horiz. % 299.08% 82.03% 130.21% 183.26% 134.77% 157.79% 100.00%
NP 227,271 199,381 234,348 242,231 140,424 136,848 111,132 12.66%
  YoY % 13.99% -14.92% -3.25% 72.50% 2.61% 23.14% -
  Horiz. % 204.51% 179.41% 210.87% 217.97% 126.36% 123.14% 100.00%
NP to SH 227,289 199,399 234,357 242,232 140,425 136,857 111,141 12.66%
  YoY % 13.99% -14.92% -3.25% 72.50% 2.61% 23.14% -
  Horiz. % 204.51% 179.41% 210.86% 217.95% 126.35% 123.14% 100.00%
Tax Rate 21.09 % 7.71 % 10.14 % 13.32 % 16.31 % 18.97 % 15.45 % 5.32%
  YoY % 173.54% -23.96% -23.87% -18.33% -14.02% 22.78% -
  Horiz. % 136.50% 49.90% 65.63% 86.21% 105.57% 122.78% 100.00%
Total Cost 1,808,445 1,884,091 1,849,474 1,810,237 1,835,786 1,746,308 1,608,353 1.97%
  YoY % -4.01% 1.87% 2.17% -1.39% 5.12% 8.58% -
  Horiz. % 112.44% 117.14% 114.99% 112.55% 114.14% 108.58% 100.00%
Net Worth 2,422,021 2,203,753 2,154,561 1,906,387 1,766,283 1,638,634 1,559,797 7.61%
  YoY % 9.90% 2.28% 13.02% 7.93% 7.79% 5.05% -
  Horiz. % 155.28% 141.28% 138.13% 122.22% 113.24% 105.05% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 99,082 98,839 98,933 98,795 804 80,289 72,548 5.33%
  YoY % 0.25% -0.10% 0.14% 12,180.09% -99.00% 10.67% -
  Horiz. % 136.57% 136.24% 136.37% 136.18% 1.11% 110.67% 100.00%
Div Payout % 43.59 % 49.57 % 42.22 % 40.79 % 0.57 % 58.67 % 65.28 % -6.51%
  YoY % -12.06% 17.41% 3.51% 7,056.14% -99.03% -10.13% -
  Horiz. % 66.77% 75.93% 64.68% 62.48% 0.87% 89.87% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 2,422,021 2,203,753 2,154,561 1,906,387 1,766,283 1,638,634 1,559,797 7.61%
  YoY % 9.90% 2.28% 13.02% 7.93% 7.79% 5.05% -
  Horiz. % 155.28% 141.28% 138.13% 122.22% 113.24% 105.05% 100.00%
NOSH 366,973 366,072 366,422 366,076 365,690 364,952 362,743 0.19%
  YoY % 0.25% -0.10% 0.09% 0.11% 0.20% 0.61% -
  Horiz. % 101.17% 100.92% 101.01% 100.92% 100.81% 100.61% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 11.16 % 9.57 % 11.25 % 11.80 % 7.11 % 7.27 % 6.46 % 9.54%
  YoY % 16.61% -14.93% -4.66% 65.96% -2.20% 12.54% -
  Horiz. % 172.76% 148.14% 174.15% 182.66% 110.06% 112.54% 100.00%
ROE 9.38 % 9.05 % 10.88 % 12.71 % 7.95 % 8.35 % 7.13 % 4.68%
  YoY % 3.65% -16.82% -14.40% 59.87% -4.79% 17.11% -
  Horiz. % 131.56% 126.93% 152.59% 178.26% 111.50% 117.11% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 554.73 569.14 568.69 560.92 540.41 516.00 474.02 2.65%
  YoY % -2.53% 0.08% 1.39% 3.80% 4.73% 8.86% -
  Horiz. % 117.03% 120.07% 119.97% 118.33% 114.01% 108.86% 100.00%
EPS 62.00 54.50 64.00 66.20 38.40 37.50 30.60 12.48%
  YoY % 13.76% -14.84% -3.32% 72.40% 2.40% 22.55% -
  Horiz. % 202.61% 178.10% 209.15% 216.34% 125.49% 122.55% 100.00%
DPS 27.00 27.00 27.00 27.00 0.22 22.00 20.00 5.13%
  YoY % 0.00% 0.00% 0.00% 12,172.73% -99.00% 10.00% -
  Horiz. % 135.00% 135.00% 135.00% 135.00% 1.10% 110.00% 100.00%
NAPS 6.6000 6.0200 5.8800 5.2100 4.8300 4.4900 4.3000 7.40%
  YoY % 9.63% 2.38% 12.86% 7.87% 7.57% 4.42% -
  Horiz. % 153.49% 140.00% 136.74% 121.16% 112.33% 104.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 555.03 568.05 568.14 559.59 538.80 513.43 468.81 2.85%
  YoY % -2.29% -0.02% 1.53% 3.86% 4.94% 9.52% -
  Horiz. % 118.39% 121.17% 121.19% 119.36% 114.93% 109.52% 100.00%
EPS 61.97 54.36 63.90 66.04 38.29 37.31 30.30 12.66%
  YoY % 14.00% -14.93% -3.24% 72.47% 2.63% 23.14% -
  Horiz. % 204.52% 179.41% 210.89% 217.95% 126.37% 123.14% 100.00%
DPS 27.01 26.95 26.97 26.94 0.22 21.89 19.78 5.33%
  YoY % 0.22% -0.07% 0.11% 12,145.46% -98.99% 10.67% -
  Horiz. % 136.55% 136.25% 136.35% 136.20% 1.11% 110.67% 100.00%
NAPS 6.6035 6.0084 5.8743 5.1977 4.8157 4.4676 4.2527 7.61%
  YoY % 9.90% 2.28% 13.02% 7.93% 7.79% 5.05% -
  Horiz. % 155.28% 141.28% 138.13% 122.22% 113.24% 105.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 34.8400 33.3800 24.6800 20.7000 18.1600 18.0200 18.5000 -
P/RPS 6.28 5.86 4.34 3.64 3.36 3.49 3.90 8.26%
  YoY % 7.17% 35.02% 19.23% 8.33% -3.72% -10.51% -
  Horiz. % 161.03% 150.26% 111.28% 93.33% 86.15% 89.49% 100.00%
P/EPS 56.25 61.28 38.59 31.27 47.29 48.05 60.38 -1.17%
  YoY % -8.21% 58.80% 23.41% -33.88% -1.58% -20.42% -
  Horiz. % 93.16% 101.49% 63.91% 51.79% 78.32% 79.58% 100.00%
EY 1.78 1.63 2.59 3.20 2.11 2.08 1.66 1.17%
  YoY % 9.20% -37.07% -19.06% 51.66% 1.44% 25.30% -
  Horiz. % 107.23% 98.19% 156.02% 192.77% 127.11% 125.30% 100.00%
DY 0.77 0.81 1.09 1.30 0.01 1.22 1.08 -5.48%
  YoY % -4.94% -25.69% -16.15% 12,900.00% -99.18% 12.96% -
  Horiz. % 71.30% 75.00% 100.93% 120.37% 0.93% 112.96% 100.00%
P/NAPS 5.28 5.54 4.20 3.97 3.76 4.01 4.30 3.48%
  YoY % -4.69% 31.90% 5.79% 5.59% -6.23% -6.74% -
  Horiz. % 122.79% 128.84% 97.67% 92.33% 87.44% 93.26% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/04/19 03/05/18 03/05/17 04/05/16 05/05/15 07/05/14 07/05/13 -
Price 34.7200 35.6400 24.8800 22.1800 18.5400 18.0800 18.0800 -
P/RPS 6.26 6.26 4.37 3.90 3.43 3.50 3.81 8.62%
  YoY % 0.00% 43.25% 12.05% 13.70% -2.00% -8.14% -
  Horiz. % 164.30% 164.30% 114.70% 102.36% 90.03% 91.86% 100.00%
P/EPS 56.06 65.43 38.90 33.50 48.28 48.21 59.01 -0.85%
  YoY % -14.32% 68.20% 16.12% -30.61% 0.15% -18.30% -
  Horiz. % 95.00% 110.88% 65.92% 56.77% 81.82% 81.70% 100.00%
EY 1.78 1.53 2.57 2.98 2.07 2.07 1.69 0.87%
  YoY % 16.34% -40.47% -13.76% 43.96% 0.00% 22.49% -
  Horiz. % 105.33% 90.53% 152.07% 176.33% 122.49% 122.49% 100.00%
DY 0.78 0.76 1.09 1.22 0.01 1.22 1.11 -5.71%
  YoY % 2.63% -30.28% -10.66% 12,100.00% -99.18% 9.91% -
  Horiz. % 70.27% 68.47% 98.20% 109.91% 0.90% 109.91% 100.00%
P/NAPS 5.26 5.92 4.23 4.26 3.84 4.03 4.20 3.82%
  YoY % -11.15% 39.95% -0.70% 10.94% -4.71% -4.05% -
  Horiz. % 125.24% 140.95% 100.71% 101.43% 91.43% 95.95% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers