Highlights

[F&N] YoY Quarter Result on 2013-09-30 [#4]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 07-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Sep-2013  [#4]
Profit Trend QoQ -     17.10%    YoY -     8.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 976,500 1,007,813 964,515 897,528 854,482 995,462 990,251 -0.23%
  YoY % -3.11% 4.49% 7.46% 5.04% -14.16% 0.53% -
  Horiz. % 98.61% 101.77% 97.40% 90.64% 86.29% 100.53% 100.00%
PBT 51,707 67,728 75,361 87,180 64,476 74,035 102,105 -10.71%
  YoY % -23.65% -10.13% -13.56% 35.21% -12.91% -27.49% -
  Horiz. % 50.64% 66.33% 73.81% 85.38% 63.15% 72.51% 100.00%
Tax -2,119 -11,005 -13,177 -7,174 9,084 -7,828 360,211 -
  YoY % 80.75% 16.48% -83.68% -178.97% 216.04% -102.17% -
  Horiz. % -0.59% -3.06% -3.66% -1.99% 2.52% -2.17% 100.00%
NP 49,588 56,723 62,184 80,006 73,560 66,207 462,316 -31.05%
  YoY % -12.58% -8.78% -22.28% 8.76% 11.11% -85.68% -
  Horiz. % 10.73% 12.27% 13.45% 17.31% 15.91% 14.32% 100.00%
NP to SH 49,589 56,724 62,195 80,015 73,599 66,207 462,316 -31.05%
  YoY % -12.58% -8.80% -22.27% 8.72% 11.16% -85.68% -
  Horiz. % 10.73% 12.27% 13.45% 17.31% 15.92% 14.32% 100.00%
Tax Rate 4.10 % 16.25 % 17.49 % 8.23 % -14.09 % 10.57 % -352.78 % -
  YoY % -74.77% -7.09% 112.52% 158.41% -233.30% 103.00% -
  Horiz. % -1.16% -4.61% -4.96% -2.33% 3.99% -3.00% 100.00%
Total Cost 926,912 951,090 902,331 817,522 780,922 929,255 527,935 9.83%
  YoY % -2.54% 5.40% 10.37% 4.69% -15.96% 76.02% -
  Horiz. % 175.57% 180.15% 170.92% 154.85% 147.92% 176.02% 100.00%
Net Worth 1,987,168 1,873,721 1,690,240 1,646,091 1,544,135 1,554,643 1,792,944 1.73%
  YoY % 6.05% 10.86% 2.68% 6.60% -0.68% -13.29% -
  Horiz. % 110.83% 104.51% 94.27% 91.81% 86.12% 86.71% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 111,618 129,916 120,731 145,350 137,096 222,604 527,546 -22.79%
  YoY % -14.08% 7.61% -16.94% 6.02% -38.41% -57.80% -
  Horiz. % 21.16% 24.63% 22.89% 27.55% 25.99% 42.20% 100.00%
Div Payout % 225.09 % 229.03 % 194.12 % 181.65 % 186.27 % 336.23 % 114.11 % 11.98%
  YoY % -1.72% 17.98% 6.86% -2.48% -44.60% 194.65% -
  Horiz. % 197.26% 200.71% 170.12% 159.19% 163.24% 294.65% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,987,168 1,873,721 1,690,240 1,646,091 1,544,135 1,554,643 1,792,944 1.73%
  YoY % 6.05% 10.86% 2.68% 6.60% -0.68% -13.29% -
  Horiz. % 110.83% 104.51% 94.27% 91.81% 86.12% 86.71% 100.00%
NOSH 365,961 365,961 365,852 363,375 360,779 359,040 356,450 0.44%
  YoY % -0.00% 0.03% 0.68% 0.72% 0.48% 0.73% -
  Horiz. % 102.67% 102.67% 102.64% 101.94% 101.21% 100.73% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.08 % 5.63 % 6.45 % 8.91 % 8.61 % 6.65 % 46.69 % -30.88%
  YoY % -9.77% -12.71% -27.61% 3.48% 29.47% -85.76% -
  Horiz. % 10.88% 12.06% 13.81% 19.08% 18.44% 14.24% 100.00%
ROE 2.50 % 3.03 % 3.68 % 4.86 % 4.77 % 4.26 % 25.79 % -32.20%
  YoY % -17.49% -17.66% -24.28% 1.89% 11.97% -83.48% -
  Horiz. % 9.69% 11.75% 14.27% 18.84% 18.50% 16.52% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 266.83 275.39 263.63 247.00 236.84 277.26 277.81 -0.67%
  YoY % -3.11% 4.46% 6.73% 4.29% -14.58% -0.20% -
  Horiz. % 96.05% 99.13% 94.90% 88.91% 85.25% 99.80% 100.00%
EPS 13.60 15.50 17.00 22.00 20.40 18.40 129.70 -31.31%
  YoY % -12.26% -8.82% -22.73% 7.84% 10.87% -85.81% -
  Horiz. % 10.49% 11.95% 13.11% 16.96% 15.73% 14.19% 100.00%
DPS 30.50 35.50 33.00 40.00 38.00 62.00 148.00 -23.13%
  YoY % -14.08% 7.58% -17.50% 5.26% -38.71% -58.11% -
  Horiz. % 20.61% 23.99% 22.30% 27.03% 25.68% 41.89% 100.00%
NAPS 5.4300 5.1200 4.6200 4.5300 4.2800 4.3300 5.0300 1.28%
  YoY % 6.05% 10.82% 1.99% 5.84% -1.15% -13.92% -
  Horiz. % 107.95% 101.79% 91.85% 90.06% 85.09% 86.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 266.24 274.77 262.97 244.71 232.97 271.41 269.99 -0.23%
  YoY % -3.10% 4.49% 7.46% 5.04% -14.16% 0.53% -
  Horiz. % 98.61% 101.77% 97.40% 90.64% 86.29% 100.53% 100.00%
EPS 13.52 15.47 16.96 21.82 20.07 18.05 126.05 -31.05%
  YoY % -12.61% -8.79% -22.27% 8.72% 11.19% -85.68% -
  Horiz. % 10.73% 12.27% 13.45% 17.31% 15.92% 14.32% 100.00%
DPS 30.43 35.42 32.92 39.63 37.38 60.69 143.83 -22.79%
  YoY % -14.09% 7.59% -16.93% 6.02% -38.41% -57.80% -
  Horiz. % 21.16% 24.63% 22.89% 27.55% 25.99% 42.20% 100.00%
NAPS 5.4179 5.1086 4.6083 4.4880 4.2100 4.2386 4.8884 1.73%
  YoY % 6.05% 10.86% 2.68% 6.60% -0.67% -13.29% -
  Horiz. % 110.83% 104.50% 94.27% 91.81% 86.12% 86.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 24.0600 18.3000 16.9800 18.6000 18.2000 16.5000 14.4600 -
P/RPS 9.02 6.57 6.44 7.53 7.68 5.95 5.21 9.57%
  YoY % 37.29% 2.02% -14.48% -1.95% 29.08% 14.20% -
  Horiz. % 173.13% 126.10% 123.61% 144.53% 147.41% 114.20% 100.00%
P/EPS 177.56 118.06 99.88 84.47 89.22 89.48 11.15 58.55%
  YoY % 50.40% 18.20% 18.24% -5.32% -0.29% 702.51% -
  Horiz. % 1,592.47% 1,058.83% 895.78% 757.58% 800.18% 802.51% 100.00%
EY 0.56 0.85 1.00 1.18 1.12 1.12 8.97 -36.99%
  YoY % -34.12% -15.00% -15.25% 5.36% 0.00% -87.51% -
  Horiz. % 6.24% 9.48% 11.15% 13.15% 12.49% 12.49% 100.00%
DY 1.27 1.94 1.94 2.15 2.09 3.76 10.24 -29.36%
  YoY % -34.54% 0.00% -9.77% 2.87% -44.41% -63.28% -
  Horiz. % 12.40% 18.95% 18.95% 21.00% 20.41% 36.72% 100.00%
P/NAPS 4.43 3.57 3.68 4.11 4.25 3.81 2.87 7.50%
  YoY % 24.09% -2.99% -10.46% -3.29% 11.55% 32.75% -
  Horiz. % 154.36% 124.39% 128.22% 143.21% 148.08% 132.75% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 03/11/16 03/11/15 06/11/14 07/11/13 08/11/12 04/11/11 08/11/10 -
Price 24.3000 18.0000 16.1200 18.5800 18.7400 17.1400 14.6200 -
P/RPS 9.11 6.46 6.11 7.52 7.91 6.18 5.26 9.58%
  YoY % 41.02% 5.73% -18.75% -4.93% 27.99% 17.49% -
  Horiz. % 173.19% 122.81% 116.16% 142.97% 150.38% 117.49% 100.00%
P/EPS 179.33 116.13 94.82 84.38 91.86 92.95 11.27 58.53%
  YoY % 54.42% 22.47% 12.37% -8.14% -1.17% 724.76% -
  Horiz. % 1,591.22% 1,030.43% 841.35% 748.71% 815.08% 824.76% 100.00%
EY 0.56 0.86 1.05 1.19 1.09 1.08 8.87 -36.87%
  YoY % -34.88% -18.10% -11.76% 9.17% 0.93% -87.82% -
  Horiz. % 6.31% 9.70% 11.84% 13.42% 12.29% 12.18% 100.00%
DY 1.26 1.97 2.05 2.15 2.03 3.62 10.12 -29.31%
  YoY % -36.04% -3.90% -4.65% 5.91% -43.92% -64.23% -
  Horiz. % 12.45% 19.47% 20.26% 21.25% 20.06% 35.77% 100.00%
P/NAPS 4.48 3.52 3.49 4.10 4.38 3.96 2.91 7.45%
  YoY % 27.27% 0.86% -14.88% -6.39% 10.61% 36.08% -
  Horiz. % 153.95% 120.96% 119.93% 140.89% 150.52% 136.08% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
3. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. Putrajaya revives Bandar Malaysia, IWH-CREC ups advance payment by RM500m save malaysia!!!
6. TIME TO TAKE PROFIT ON HOT STOCKS & OTHERS DUE TO T3 TURNING T2 & OTHER REASONS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [转贴] [Facebook live:浅谈Dufu Technology corp bhd (Dufu)] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 斤经济较:政府开始出手了!!! - 夜月 Good Articles to Share
Partners & Brokers