Highlights

[F&N] YoY Quarter Result on 2010-09-30 [#4]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 08-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 30-Sep-2010  [#4]
Profit Trend QoQ -     560.39%    YoY -     656.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 897,528 854,482 995,462 990,251 796,489 921,098 798,778 1.96%
  YoY % 5.04% -14.16% 0.53% 24.33% -13.53% 15.31% -
  Horiz. % 112.36% 106.97% 124.62% 123.97% 99.71% 115.31% 100.00%
PBT 87,180 64,476 74,035 102,105 61,630 51,057 65,576 4.86%
  YoY % 35.21% -12.91% -27.49% 65.67% 20.71% -22.14% -
  Horiz. % 132.94% 98.32% 112.90% 155.70% 93.98% 77.86% 100.00%
Tax -7,174 9,084 -7,828 360,211 4,286 -14,512 -17,121 -13.48%
  YoY % -178.97% 216.04% -102.17% 8,304.36% 129.53% 15.24% -
  Horiz. % 41.90% -53.06% 45.72% -2,103.91% -25.03% 84.76% 100.00%
NP 80,006 73,560 66,207 462,316 65,916 36,545 48,455 8.71%
  YoY % 8.76% 11.11% -85.68% 601.37% 80.37% -24.58% -
  Horiz. % 165.11% 151.81% 136.64% 954.11% 136.04% 75.42% 100.00%
NP to SH 80,015 73,599 66,207 462,316 61,083 34,741 45,606 9.81%
  YoY % 8.72% 11.16% -85.68% 656.87% 75.82% -23.82% -
  Horiz. % 175.45% 161.38% 145.17% 1,013.72% 133.94% 76.18% 100.00%
Tax Rate 8.23 % -14.09 % 10.57 % -352.78 % -6.95 % 28.42 % 26.11 % -17.49%
  YoY % 158.41% -233.30% 103.00% -4,975.97% -124.45% 8.85% -
  Horiz. % 31.52% -53.96% 40.48% -1,351.13% -26.62% 108.85% 100.00%
Total Cost 817,522 780,922 929,255 527,935 730,573 884,553 750,323 1.44%
  YoY % 4.69% -15.96% 76.02% -27.74% -17.41% 17.89% -
  Horiz. % 108.96% 104.08% 123.85% 70.36% 97.37% 117.89% 100.00%
Net Worth 1,646,091 1,544,135 1,554,643 1,792,944 1,296,674 1,176,939 1,157,964 6.03%
  YoY % 6.60% -0.68% -13.29% 38.27% 10.17% 1.64% -
  Horiz. % 142.15% 133.35% 134.26% 154.84% 111.98% 101.64% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 145,350 137,096 222,604 527,546 103,591 79,762 79,097 10.66%
  YoY % 6.02% -38.41% -57.80% 409.26% 29.87% 0.84% -
  Horiz. % 183.76% 173.32% 281.43% 666.95% 130.97% 100.84% 100.00%
Div Payout % 181.65 % 186.27 % 336.23 % 114.11 % 169.59 % 229.59 % 173.44 % 0.77%
  YoY % -2.48% -44.60% 194.65% -32.71% -26.13% 32.37% -
  Horiz. % 104.73% 107.40% 193.86% 65.79% 97.78% 132.37% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,646,091 1,544,135 1,554,643 1,792,944 1,296,674 1,176,939 1,157,964 6.03%
  YoY % 6.60% -0.68% -13.29% 38.27% 10.17% 1.64% -
  Horiz. % 142.15% 133.35% 134.26% 154.84% 111.98% 101.64% 100.00%
NOSH 363,375 360,779 359,040 356,450 357,210 354,499 356,296 0.33%
  YoY % 0.72% 0.48% 0.73% -0.21% 0.76% -0.50% -
  Horiz. % 101.99% 101.26% 100.77% 100.04% 100.26% 99.50% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.91 % 8.61 % 6.65 % 46.69 % 8.28 % 3.97 % 6.07 % 6.60%
  YoY % 3.48% 29.47% -85.76% 463.89% 108.56% -34.60% -
  Horiz. % 146.79% 141.85% 109.56% 769.19% 136.41% 65.40% 100.00%
ROE 4.86 % 4.77 % 4.26 % 25.79 % 4.71 % 2.95 % 3.94 % 3.56%
  YoY % 1.89% 11.97% -83.48% 447.56% 59.66% -25.13% -
  Horiz. % 123.35% 121.07% 108.12% 654.57% 119.54% 74.87% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 247.00 236.84 277.26 277.81 222.97 259.83 224.19 1.63%
  YoY % 4.29% -14.58% -0.20% 24.60% -14.19% 15.90% -
  Horiz. % 110.17% 105.64% 123.67% 123.92% 99.46% 115.90% 100.00%
EPS 22.00 20.40 18.40 129.70 17.10 9.80 12.80 9.44%
  YoY % 7.84% 10.87% -85.81% 658.48% 74.49% -23.44% -
  Horiz. % 171.88% 159.38% 143.75% 1,013.28% 133.59% 76.56% 100.00%
DPS 40.00 38.00 62.00 148.00 29.00 22.50 22.20 10.30%
  YoY % 5.26% -38.71% -58.11% 410.34% 28.89% 1.35% -
  Horiz. % 180.18% 171.17% 279.28% 666.67% 130.63% 101.35% 100.00%
NAPS 4.5300 4.2800 4.3300 5.0300 3.6300 3.3200 3.2500 5.69%
  YoY % 5.84% -1.15% -13.92% 38.57% 9.34% 2.15% -
  Horiz. % 139.38% 131.69% 133.23% 154.77% 111.69% 102.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,410
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 244.71 232.97 271.41 269.99 217.16 251.13 217.78 1.96%
  YoY % 5.04% -14.16% 0.53% 24.33% -13.53% 15.31% -
  Horiz. % 112.37% 106.97% 124.63% 123.97% 99.72% 115.31% 100.00%
EPS 21.82 20.07 18.05 126.05 16.65 9.47 12.43 9.82%
  YoY % 8.72% 11.19% -85.68% 657.06% 75.82% -23.81% -
  Horiz. % 175.54% 161.46% 145.21% 1,014.08% 133.95% 76.19% 100.00%
DPS 39.63 37.38 60.69 143.83 28.24 21.75 21.57 10.66%
  YoY % 6.02% -38.41% -57.80% 409.31% 29.84% 0.83% -
  Horiz. % 183.73% 173.30% 281.36% 666.81% 130.92% 100.83% 100.00%
NAPS 4.4880 4.2100 4.2386 4.8884 3.5353 3.2089 3.1571 6.03%
  YoY % 6.60% -0.67% -13.29% 38.27% 10.17% 1.64% -
  Horiz. % 142.16% 133.35% 134.26% 154.84% 111.98% 101.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 18.6000 18.2000 16.5000 14.4600 10.3200 9.0500 8.0500 -
P/RPS 7.53 7.68 5.95 5.21 4.63 3.48 3.59 13.13%
  YoY % -1.95% 29.08% 14.20% 12.53% 33.05% -3.06% -
  Horiz. % 209.75% 213.93% 165.74% 145.13% 128.97% 96.94% 100.00%
P/EPS 84.47 89.22 89.48 11.15 60.35 92.35 62.89 5.03%
  YoY % -5.32% -0.29% 702.51% -81.52% -34.65% 46.84% -
  Horiz. % 134.31% 141.87% 142.28% 17.73% 95.96% 146.84% 100.00%
EY 1.18 1.12 1.12 8.97 1.66 1.08 1.59 -4.84%
  YoY % 5.36% 0.00% -87.51% 440.36% 53.70% -32.08% -
  Horiz. % 74.21% 70.44% 70.44% 564.15% 104.40% 67.92% 100.00%
DY 2.15 2.09 3.76 10.24 2.81 2.49 2.76 -4.07%
  YoY % 2.87% -44.41% -63.28% 264.41% 12.85% -9.78% -
  Horiz. % 77.90% 75.72% 136.23% 371.01% 101.81% 90.22% 100.00%
P/NAPS 4.11 4.25 3.81 2.87 2.84 2.73 2.48 8.78%
  YoY % -3.29% 11.55% 32.75% 1.06% 4.03% 10.08% -
  Horiz. % 165.73% 171.37% 153.63% 115.73% 114.52% 110.08% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 07/11/13 08/11/12 04/11/11 08/11/10 09/11/09 06/11/08 06/11/07 -
Price 18.5800 18.7400 17.1400 14.6200 10.5600 8.3500 7.7500 -
P/RPS 7.52 7.91 6.18 5.26 4.74 3.21 3.46 13.80%
  YoY % -4.93% 27.99% 17.49% 10.97% 47.66% -7.23% -
  Horiz. % 217.34% 228.61% 178.61% 152.02% 136.99% 92.77% 100.00%
P/EPS 84.38 91.86 92.95 11.27 61.75 85.20 60.55 5.68%
  YoY % -8.14% -1.17% 724.76% -81.75% -27.52% 40.71% -
  Horiz. % 139.36% 151.71% 153.51% 18.61% 101.98% 140.71% 100.00%
EY 1.19 1.09 1.08 8.87 1.62 1.17 1.65 -5.30%
  YoY % 9.17% 0.93% -87.82% 447.53% 38.46% -29.09% -
  Horiz. % 72.12% 66.06% 65.45% 537.58% 98.18% 70.91% 100.00%
DY 2.15 2.03 3.62 10.12 2.75 2.69 2.86 -4.64%
  YoY % 5.91% -43.92% -64.23% 268.00% 2.23% -5.94% -
  Horiz. % 75.17% 70.98% 126.57% 353.85% 96.15% 94.06% 100.00%
P/NAPS 4.10 4.38 3.96 2.91 2.91 2.52 2.38 9.48%
  YoY % -6.39% 10.61% 36.08% 0.00% 15.48% 5.88% -
  Horiz. % 172.27% 184.03% 166.39% 122.27% 122.27% 105.88% 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.
 


 

267  377  497  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.23+0.005 
 GREATEC 0.90+0.09 
 HSI-H6P 0.32-0.02 
 HSI-C5J 0.14-0.01 
 HSI-H6Q 0.47-0.035 
 EKOVEST 0.835+0.005 
 HSI-H6N 0.195-0.025 
 MYEG 1.39-0.05 
 HPMT 0.44-0.055 
 LAMBO 0.060.00 
Partners & Brokers