Highlights

[F&N] YoY Quarter Result on 2015-06-30 [#3]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 04-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Jun-2015  [#3]
Profit Trend QoQ -     17.64%    YoY -     37.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,029,747 1,041,277 1,095,805 1,076,216 971,131 891,212 896,696 2.33%
  YoY % -1.11% -4.98% 1.82% 10.82% 8.97% -0.61% -
  Horiz. % 114.84% 116.12% 122.20% 120.02% 108.30% 99.39% 100.00%
PBT 107,037 73,528 111,777 98,303 71,212 89,142 54,496 11.90%
  YoY % 45.57% -34.22% 13.71% 38.04% -20.11% 63.58% -
  Horiz. % 196.41% 134.92% 205.11% 180.39% 130.67% 163.58% 100.00%
Tax -2,552 -4,164 -18,226 -15,378 -10,836 -20,822 -2,869 -1.93%
  YoY % 38.71% 77.15% -18.52% -41.92% 47.96% -625.76% -
  Horiz. % 88.95% 145.14% 635.27% 536.01% 377.69% 725.76% 100.00%
NP 104,485 69,364 93,551 82,925 60,376 68,320 51,627 12.46%
  YoY % 50.63% -25.85% 12.81% 37.35% -11.63% 32.33% -
  Horiz. % 202.38% 134.36% 181.21% 160.62% 116.95% 132.33% 100.00%
NP to SH 104,495 69,372 93,551 82,925 60,377 68,329 51,628 12.46%
  YoY % 50.63% -25.85% 12.81% 37.35% -11.64% 32.35% -
  Horiz. % 202.40% 134.37% 181.20% 160.62% 116.95% 132.35% 100.00%
Tax Rate 2.38 % 5.66 % 16.31 % 15.64 % 15.22 % 23.36 % 5.26 % -12.38%
  YoY % -57.95% -65.30% 4.28% 2.76% -34.85% 344.11% -
  Horiz. % 45.25% 107.60% 310.08% 297.34% 289.35% 444.11% 100.00%
Total Cost 925,262 971,913 1,002,254 993,291 910,755 822,892 845,069 1.52%
  YoY % -4.80% -3.03% 0.90% 9.06% 10.68% -2.62% -
  Horiz. % 109.49% 115.01% 118.60% 117.54% 107.77% 97.38% 100.00%
Net Worth 2,205,926 2,110,210 1,918,712 1,768,092 1,617,371 1,543,087 1,462,191 7.09%
  YoY % 4.54% 9.98% 8.52% 9.32% 4.81% 5.53% -
  Horiz. % 150.86% 144.32% 131.22% 120.92% 110.61% 105.53% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 2,205,926 2,110,210 1,918,712 1,768,092 1,617,371 1,543,087 1,462,191 7.09%
  YoY % 4.54% 9.98% 8.52% 9.32% 4.81% 5.53% -
  Horiz. % 150.86% 144.32% 131.22% 120.92% 110.61% 105.53% 100.00%
NOSH 366,433 366,356 366,407 365,308 365,921 363,079 361,034 0.25%
  YoY % 0.02% -0.01% 0.30% -0.17% 0.78% 0.57% -
  Horiz. % 101.50% 101.47% 101.49% 101.18% 101.35% 100.57% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 10.15 % 6.66 % 8.54 % 7.71 % 6.22 % 7.67 % 5.76 % 9.90%
  YoY % 52.40% -22.01% 10.77% 23.95% -18.90% 33.16% -
  Horiz. % 176.22% 115.62% 148.26% 133.85% 107.99% 133.16% 100.00%
ROE 4.74 % 3.29 % 4.88 % 4.69 % 3.73 % 4.43 % 3.53 % 5.03%
  YoY % 44.07% -32.58% 4.05% 25.74% -15.80% 25.50% -
  Horiz. % 134.28% 93.20% 138.24% 132.86% 105.67% 125.50% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 281.02 284.23 298.69 294.60 265.39 245.46 248.37 2.08%
  YoY % -1.13% -4.84% 1.39% 11.01% 8.12% -1.17% -
  Horiz. % 113.15% 114.44% 120.26% 118.61% 106.85% 98.83% 100.00%
EPS 28.50 18.90 25.50 22.70 16.50 18.80 14.30 12.17%
  YoY % 50.79% -25.88% 12.33% 37.58% -12.23% 31.47% -
  Horiz. % 199.30% 132.17% 178.32% 158.74% 115.38% 131.47% 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 6.0200 5.7600 5.2300 4.8400 4.4200 4.2500 4.0500 6.83%
  YoY % 4.51% 10.13% 8.06% 9.50% 4.00% 4.94% -
  Horiz. % 148.64% 142.22% 129.14% 119.51% 109.14% 104.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,410
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 280.75 283.90 298.76 293.42 264.77 242.98 244.48 2.33%
  YoY % -1.11% -4.97% 1.82% 10.82% 8.97% -0.61% -
  Horiz. % 114.84% 116.12% 122.20% 120.02% 108.30% 99.39% 100.00%
EPS 28.49 18.91 25.51 22.61 16.46 18.63 14.08 12.46%
  YoY % 50.66% -25.87% 12.83% 37.36% -11.65% 32.32% -
  Horiz. % 202.34% 134.30% 181.18% 160.58% 116.90% 132.32% 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 6.0143 5.7534 5.2313 4.8206 4.4097 4.2071 3.9866 7.09%
  YoY % 4.53% 9.98% 8.52% 9.32% 4.82% 5.53% -
  Horiz. % 150.86% 144.32% 131.22% 120.92% 110.61% 105.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 39.0200 25.3000 25.1200 17.8000 18.3000 18.3200 18.0600 -
P/RPS 13.89 8.90 8.31 6.04 6.90 7.46 7.27 11.39%
  YoY % 56.07% 7.10% 37.58% -12.46% -7.51% 2.61% -
  Horiz. % 191.06% 122.42% 114.31% 83.08% 94.91% 102.61% 100.00%
P/EPS 136.83 133.61 98.51 78.41 110.91 97.35 126.29 1.34%
  YoY % 2.41% 35.63% 25.63% -29.30% 13.93% -22.92% -
  Horiz. % 108.35% 105.80% 78.00% 62.09% 87.82% 77.08% 100.00%
EY 0.73 0.75 1.02 1.28 0.90 1.03 0.79 -1.31%
  YoY % -2.67% -26.47% -20.31% 42.22% -12.62% 30.38% -
  Horiz. % 92.41% 94.94% 129.11% 162.03% 113.92% 130.38% 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 6.48 4.39 4.80 3.68 4.14 4.31 4.46 6.42%
  YoY % 47.61% -8.54% 30.43% -11.11% -3.94% -3.36% -
  Horiz. % 145.29% 98.43% 107.62% 82.51% 92.83% 96.64% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 02/08/18 03/08/17 02/08/16 04/08/15 06/08/14 06/08/13 07/08/12 -
Price 37.4000 24.8200 26.3400 18.4000 17.8000 18.4600 20.3400 -
P/RPS 13.31 8.73 8.72 6.25 6.71 7.52 8.19 8.43%
  YoY % 52.46% 0.11% 39.52% -6.86% -10.77% -8.18% -
  Horiz. % 162.52% 106.59% 106.47% 76.31% 81.93% 91.82% 100.00%
P/EPS 131.15 131.08 103.29 81.06 107.88 98.09 142.24 -1.34%
  YoY % 0.05% 26.90% 27.42% -24.86% 9.98% -31.04% -
  Horiz. % 92.20% 92.15% 72.62% 56.99% 75.84% 68.96% 100.00%
EY 0.76 0.76 0.97 1.23 0.93 1.02 0.70 1.38%
  YoY % 0.00% -21.65% -21.14% 32.26% -8.82% 45.71% -
  Horiz. % 108.57% 108.57% 138.57% 175.71% 132.86% 145.71% 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 6.21 4.31 5.04 3.80 4.03 4.34 5.02 3.61%
  YoY % 44.08% -14.48% 32.63% -5.71% -7.14% -13.55% -
  Horiz. % 123.71% 85.86% 100.40% 75.70% 80.28% 86.45% 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.
 


 

369  308  494  697 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MESTRON 0.165-0.035 
 GREATEC 0.99+0.09 
 HSI-H6Q 0.415-0.055 
 HSI-C5J 0.185+0.045 
 HSI-H6N 0.155-0.04 
 EKOVEST 0.84+0.005 
 HPMT 0.45+0.01 
 ARMADA 0.20-0.005 
 HSI-C5P 0.27+0.04 
 MYEG 1.42+0.03 
Partners & Brokers