Highlights

[F&N] YoY Quarter Result on 2014-09-30 [#4]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 06-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Sep-2014  [#4]
Profit Trend QoQ -     3.01%    YoY -     -22.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 976,275 976,500 1,007,813 964,515 897,528 854,482 995,462 -0.32%
  YoY % -0.02% -3.11% 4.49% 7.46% 5.04% -14.16% -
  Horiz. % 98.07% 98.10% 101.24% 96.89% 90.16% 85.84% 100.00%
PBT 19,390 51,707 67,728 75,361 87,180 64,476 74,035 -20.00%
  YoY % -62.50% -23.65% -10.13% -13.56% 35.21% -12.91% -
  Horiz. % 26.19% 69.84% 91.48% 101.79% 117.76% 87.09% 100.00%
Tax 245 -2,119 -11,005 -13,177 -7,174 9,084 -7,828 -
  YoY % 111.56% 80.75% 16.48% -83.68% -178.97% 216.04% -
  Horiz. % -3.13% 27.07% 140.59% 168.33% 91.65% -116.04% 100.00%
NP 19,635 49,588 56,723 62,184 80,006 73,560 66,207 -18.32%
  YoY % -60.40% -12.58% -8.78% -22.28% 8.76% 11.11% -
  Horiz. % 29.66% 74.90% 85.68% 93.92% 120.84% 111.11% 100.00%
NP to SH 19,648 49,589 56,724 62,195 80,015 73,599 66,207 -18.31%
  YoY % -60.38% -12.58% -8.80% -22.27% 8.72% 11.16% -
  Horiz. % 29.68% 74.90% 85.68% 93.94% 120.86% 111.16% 100.00%
Tax Rate -1.26 % 4.10 % 16.25 % 17.49 % 8.23 % -14.09 % 10.57 % -
  YoY % -130.73% -74.77% -7.09% 112.52% 158.41% -233.30% -
  Horiz. % -11.92% 38.79% 153.74% 165.47% 77.86% -133.30% 100.00%
Total Cost 956,640 926,912 951,090 902,331 817,522 780,922 929,255 0.48%
  YoY % 3.21% -2.54% 5.40% 10.37% 4.69% -15.96% -
  Horiz. % 102.95% 99.75% 102.35% 97.10% 87.98% 84.04% 100.00%
Net Worth 2,130,818 1,987,168 1,873,721 1,690,240 1,646,091 1,544,135 1,554,643 5.39%
  YoY % 7.23% 6.05% 10.86% 2.68% 6.60% -0.68% -
  Horiz. % 137.06% 127.82% 120.52% 108.72% 105.88% 99.32% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 111,666 111,618 129,916 120,731 145,350 137,096 222,604 -10.85%
  YoY % 0.04% -14.08% 7.61% -16.94% 6.02% -38.41% -
  Horiz. % 50.16% 50.14% 58.36% 54.24% 65.30% 61.59% 100.00%
Div Payout % 568.34 % 225.09 % 229.03 % 194.12 % 181.65 % 186.27 % 336.23 % 9.13%
  YoY % 152.49% -1.72% 17.98% 6.86% -2.48% -44.60% -
  Horiz. % 169.03% 66.95% 68.12% 57.73% 54.03% 55.40% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 2,130,818 1,987,168 1,873,721 1,690,240 1,646,091 1,544,135 1,554,643 5.39%
  YoY % 7.23% 6.05% 10.86% 2.68% 6.60% -0.68% -
  Horiz. % 137.06% 127.82% 120.52% 108.72% 105.88% 99.32% 100.00%
NOSH 366,120 365,961 365,961 365,852 363,375 360,779 359,040 0.33%
  YoY % 0.04% -0.00% 0.03% 0.68% 0.72% 0.48% -
  Horiz. % 101.97% 101.93% 101.93% 101.90% 101.21% 100.48% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.01 % 5.08 % 5.63 % 6.45 % 8.91 % 8.61 % 6.65 % -18.06%
  YoY % -60.43% -9.77% -12.71% -27.61% 3.48% 29.47% -
  Horiz. % 30.23% 76.39% 84.66% 96.99% 133.98% 129.47% 100.00%
ROE 0.92 % 2.50 % 3.03 % 3.68 % 4.86 % 4.77 % 4.26 % -22.52%
  YoY % -63.20% -17.49% -17.66% -24.28% 1.89% 11.97% -
  Horiz. % 21.60% 58.69% 71.13% 86.38% 114.08% 111.97% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 266.65 266.83 275.39 263.63 247.00 236.84 277.26 -0.65%
  YoY % -0.07% -3.11% 4.46% 6.73% 4.29% -14.58% -
  Horiz. % 96.17% 96.24% 99.33% 95.08% 89.09% 85.42% 100.00%
EPS 5.40 13.60 15.50 17.00 22.00 20.40 18.40 -18.47%
  YoY % -60.29% -12.26% -8.82% -22.73% 7.84% 10.87% -
  Horiz. % 29.35% 73.91% 84.24% 92.39% 119.57% 110.87% 100.00%
DPS 30.50 30.50 35.50 33.00 40.00 38.00 62.00 -11.14%
  YoY % 0.00% -14.08% 7.58% -17.50% 5.26% -38.71% -
  Horiz. % 49.19% 49.19% 57.26% 53.23% 64.52% 61.29% 100.00%
NAPS 5.8200 5.4300 5.1200 4.6200 4.5300 4.2800 4.3300 5.05%
  YoY % 7.18% 6.05% 10.82% 1.99% 5.84% -1.15% -
  Horiz. % 134.41% 125.40% 118.24% 106.70% 104.62% 98.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 266.18 266.24 274.77 262.97 244.71 232.97 271.41 -0.32%
  YoY % -0.02% -3.10% 4.49% 7.46% 5.04% -14.16% -
  Horiz. % 98.07% 98.10% 101.24% 96.89% 90.16% 85.84% 100.00%
EPS 5.36 13.52 15.47 16.96 21.82 20.07 18.05 -18.31%
  YoY % -60.36% -12.61% -8.79% -22.27% 8.72% 11.19% -
  Horiz. % 29.70% 74.90% 85.71% 93.96% 120.89% 111.19% 100.00%
DPS 30.45 30.43 35.42 32.92 39.63 37.38 60.69 -10.85%
  YoY % 0.07% -14.09% 7.59% -16.93% 6.02% -38.41% -
  Horiz. % 50.17% 50.14% 58.36% 54.24% 65.30% 61.59% 100.00%
NAPS 5.8096 5.4179 5.1086 4.6083 4.4880 4.2100 4.2386 5.39%
  YoY % 7.23% 6.05% 10.86% 2.68% 6.60% -0.67% -
  Horiz. % 137.06% 127.82% 120.53% 108.72% 105.88% 99.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 24.6600 24.0600 18.3000 16.9800 18.6000 18.2000 16.5000 -
P/RPS 9.25 9.02 6.57 6.44 7.53 7.68 5.95 7.62%
  YoY % 2.55% 37.29% 2.02% -14.48% -1.95% 29.08% -
  Horiz. % 155.46% 151.60% 110.42% 108.24% 126.55% 129.08% 100.00%
P/EPS 459.51 177.56 118.06 99.88 84.47 89.22 89.48 31.32%
  YoY % 158.79% 50.40% 18.20% 18.24% -5.32% -0.29% -
  Horiz. % 513.53% 198.44% 131.94% 111.62% 94.40% 99.71% 100.00%
EY 0.22 0.56 0.85 1.00 1.18 1.12 1.12 -23.74%
  YoY % -60.71% -34.12% -15.00% -15.25% 5.36% 0.00% -
  Horiz. % 19.64% 50.00% 75.89% 89.29% 105.36% 100.00% 100.00%
DY 1.24 1.27 1.94 1.94 2.15 2.09 3.76 -16.87%
  YoY % -2.36% -34.54% 0.00% -9.77% 2.87% -44.41% -
  Horiz. % 32.98% 33.78% 51.60% 51.60% 57.18% 55.59% 100.00%
P/NAPS 4.24 4.43 3.57 3.68 4.11 4.25 3.81 1.80%
  YoY % -4.29% 24.09% -2.99% -10.46% -3.29% 11.55% -
  Horiz. % 111.29% 116.27% 93.70% 96.59% 107.87% 111.55% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 07/11/17 03/11/16 03/11/15 06/11/14 07/11/13 08/11/12 04/11/11 -
Price 25.4400 24.3000 18.0000 16.1200 18.5800 18.7400 17.1400 -
P/RPS 9.54 9.11 6.46 6.11 7.52 7.91 6.18 7.50%
  YoY % 4.72% 41.02% 5.73% -18.75% -4.93% 27.99% -
  Horiz. % 154.37% 147.41% 104.53% 98.87% 121.68% 127.99% 100.00%
P/EPS 474.05 179.33 116.13 94.82 84.38 91.86 92.95 31.17%
  YoY % 164.35% 54.42% 22.47% 12.37% -8.14% -1.17% -
  Horiz. % 510.01% 192.93% 124.94% 102.01% 90.78% 98.83% 100.00%
EY 0.21 0.56 0.86 1.05 1.19 1.09 1.08 -23.87%
  YoY % -62.50% -34.88% -18.10% -11.76% 9.17% 0.93% -
  Horiz. % 19.44% 51.85% 79.63% 97.22% 110.19% 100.93% 100.00%
DY 1.20 1.26 1.97 2.05 2.15 2.03 3.62 -16.79%
  YoY % -4.76% -36.04% -3.90% -4.65% 5.91% -43.92% -
  Horiz. % 33.15% 34.81% 54.42% 56.63% 59.39% 56.08% 100.00%
P/NAPS 4.37 4.48 3.52 3.49 4.10 4.38 3.96 1.65%
  YoY % -2.46% 27.27% 0.86% -14.88% -6.39% 10.61% -
  Horiz. % 110.35% 113.13% 88.89% 88.13% 103.54% 110.61% 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
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

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