Highlights

[F&N] YoY Quarter Result on 2013-06-30 [#3]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 06-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Jun-2013  [#3]
Profit Trend QoQ -     25.79%    YoY -     32.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,095,805 1,076,216 971,131 891,212 896,696 882,475 892,772 3.47%
  YoY % 1.82% 10.82% 8.97% -0.61% 1.61% -1.15% -
  Horiz. % 122.74% 120.55% 108.78% 99.83% 100.44% 98.85% 100.00%
PBT 111,777 98,303 71,212 89,142 54,496 91,997 90,227 3.63%
  YoY % 13.71% 38.04% -20.11% 63.58% -40.76% 1.96% -
  Horiz. % 123.88% 108.95% 78.93% 98.80% 60.40% 101.96% 100.00%
Tax -18,226 -15,378 -10,836 -20,822 -2,869 -14,146 -22,695 -3.59%
  YoY % -18.52% -41.92% 47.96% -625.76% 79.72% 37.67% -
  Horiz. % 80.31% 67.76% 47.75% 91.75% 12.64% 62.33% 100.00%
NP 93,551 82,925 60,376 68,320 51,627 77,851 67,532 5.58%
  YoY % 12.81% 37.35% -11.63% 32.33% -33.68% 15.28% -
  Horiz. % 138.53% 122.79% 89.40% 101.17% 76.45% 115.28% 100.00%
NP to SH 93,551 82,925 60,377 68,329 51,628 77,851 70,006 4.95%
  YoY % 12.81% 37.35% -11.64% 32.35% -33.68% 11.21% -
  Horiz. % 133.63% 118.45% 86.25% 97.60% 73.75% 111.21% 100.00%
Tax Rate 16.31 % 15.64 % 15.22 % 23.36 % 5.26 % 15.38 % 25.15 % -6.96%
  YoY % 4.28% 2.76% -34.85% 344.11% -65.80% -38.85% -
  Horiz. % 64.85% 62.19% 60.52% 92.88% 20.91% 61.15% 100.00%
Total Cost 1,002,254 993,291 910,755 822,892 845,069 804,624 825,240 3.29%
  YoY % 0.90% 9.06% 10.68% -2.62% 5.03% -2.50% -
  Horiz. % 121.45% 120.36% 110.36% 99.72% 102.40% 97.50% 100.00%
Net Worth 1,918,712 1,768,092 1,617,371 1,543,087 1,462,191 1,470,917 1,336,155 6.21%
  YoY % 8.52% 9.32% 4.81% 5.53% -0.59% 10.09% -
  Horiz. % 143.60% 132.33% 121.05% 115.49% 109.43% 110.09% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,918,712 1,768,092 1,617,371 1,543,087 1,462,191 1,470,917 1,336,155 6.21%
  YoY % 8.52% 9.32% 4.81% 5.53% -0.59% 10.09% -
  Horiz. % 143.60% 132.33% 121.05% 115.49% 109.43% 110.09% 100.00%
NOSH 366,407 365,308 365,921 363,079 361,034 358,760 355,360 0.51%
  YoY % 0.30% -0.17% 0.78% 0.57% 0.63% 0.96% -
  Horiz. % 103.11% 102.80% 102.97% 102.17% 101.60% 100.96% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.54 % 7.71 % 6.22 % 7.67 % 5.76 % 8.82 % 7.56 % 2.05%
  YoY % 10.77% 23.95% -18.90% 33.16% -34.69% 16.67% -
  Horiz. % 112.96% 101.98% 82.28% 101.46% 76.19% 116.67% 100.00%
ROE 4.88 % 4.69 % 3.73 % 4.43 % 3.53 % 5.29 % 5.24 % -1.18%
  YoY % 4.05% 25.74% -15.80% 25.50% -33.27% 0.95% -
  Horiz. % 93.13% 89.50% 71.18% 84.54% 67.37% 100.95% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 298.69 294.60 265.39 245.46 248.37 245.98 251.23 2.92%
  YoY % 1.39% 11.01% 8.12% -1.17% 0.97% -2.09% -
  Horiz. % 118.89% 117.26% 105.64% 97.70% 98.86% 97.91% 100.00%
EPS 25.50 22.70 16.50 18.80 14.30 21.70 19.70 4.39%
  YoY % 12.33% 37.58% -12.23% 31.47% -34.10% 10.15% -
  Horiz. % 129.44% 115.23% 83.76% 95.43% 72.59% 110.15% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.2300 4.8400 4.4200 4.2500 4.0500 4.1000 3.7600 5.65%
  YoY % 8.06% 9.50% 4.00% 4.94% -1.22% 9.04% -
  Horiz. % 139.10% 128.72% 117.55% 113.03% 107.71% 109.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 298.76 293.42 264.77 242.98 244.48 240.60 243.41 3.47%
  YoY % 1.82% 10.82% 8.97% -0.61% 1.61% -1.15% -
  Horiz. % 122.74% 120.55% 108.78% 99.82% 100.44% 98.85% 100.00%
EPS 25.51 22.61 16.46 18.63 14.08 21.23 19.09 4.95%
  YoY % 12.83% 37.36% -11.65% 32.32% -33.68% 11.21% -
  Horiz. % 133.63% 118.44% 86.22% 97.59% 73.76% 111.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.2313 4.8206 4.4097 4.2071 3.9866 4.0104 3.6429 6.21%
  YoY % 8.52% 9.32% 4.82% 5.53% -0.59% 10.09% -
  Horiz. % 143.60% 132.33% 121.05% 115.49% 109.43% 110.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 25.1200 17.8000 18.3000 18.3200 18.0600 19.4000 12.5600 -
P/RPS 8.31 6.04 6.90 7.46 7.27 7.89 5.00 8.83%
  YoY % 37.58% -12.46% -7.51% 2.61% -7.86% 57.80% -
  Horiz. % 166.20% 120.80% 138.00% 149.20% 145.40% 157.80% 100.00%
P/EPS 98.51 78.41 110.91 97.35 126.29 89.40 63.76 7.51%
  YoY % 25.63% -29.30% 13.93% -22.92% 41.26% 40.21% -
  Horiz. % 154.50% 122.98% 173.95% 152.68% 198.07% 140.21% 100.00%
EY 1.02 1.28 0.90 1.03 0.79 1.12 1.57 -6.93%
  YoY % -20.31% 42.22% -12.62% 30.38% -29.46% -28.66% -
  Horiz. % 64.97% 81.53% 57.32% 65.61% 50.32% 71.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.80 3.68 4.14 4.31 4.46 4.73 3.34 6.22%
  YoY % 30.43% -11.11% -3.94% -3.36% -5.71% 41.62% -
  Horiz. % 143.71% 110.18% 123.95% 129.04% 133.53% 141.62% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 02/08/16 04/08/15 06/08/14 06/08/13 07/08/12 05/08/11 05/08/10 -
Price 26.3400 18.4000 17.8000 18.4600 20.3400 18.9000 14.2800 -
P/RPS 8.72 6.25 6.71 7.52 8.19 7.68 5.68 7.40%
  YoY % 39.52% -6.86% -10.77% -8.18% 6.64% 35.21% -
  Horiz. % 153.52% 110.04% 118.13% 132.39% 144.19% 135.21% 100.00%
P/EPS 103.29 81.06 107.88 98.09 142.24 87.10 72.49 6.07%
  YoY % 27.42% -24.86% 9.98% -31.04% 63.31% 20.15% -
  Horiz. % 142.49% 111.82% 148.82% 135.32% 196.22% 120.15% 100.00%
EY 0.97 1.23 0.93 1.02 0.70 1.15 1.38 -5.70%
  YoY % -21.14% 32.26% -8.82% 45.71% -39.13% -16.67% -
  Horiz. % 70.29% 89.13% 67.39% 73.91% 50.72% 83.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 5.04 3.80 4.03 4.34 5.02 4.61 3.80 4.81%
  YoY % 32.63% -5.71% -7.14% -13.55% 8.89% 21.32% -
  Horiz. % 132.63% 100.00% 106.05% 114.21% 132.11% 121.32% 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.
 


FEATURED EVENT
 

468  344  494  548 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3250.00 
 ARMADA 0.205-0.02 
 IWCITY 0.59+0.105 
 HSI-H4Y 0.1650.00 
 SEACERA 0.355+0.025 
 HSI-C3W 0.44+0.03 
 SAPNRG-WA 0.1050.00 
 HIBISCS 1.06-0.02 
 JAG 0.0550.00 
 DAYANG 0.79-0.07 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers