Highlights

[F&N] YoY Quarter Result on 2012-12-31 [#1]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 05-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Dec-2012  [#1]
Profit Trend QoQ -     -22.80%    YoY -     36.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,053,301 1,036,325 947,761 854,211 743,298 1,028,026 882,608 2.99%
  YoY % 1.64% 9.34% 10.95% 14.92% -27.70% 16.48% -
  Horiz. % 119.34% 117.42% 107.38% 96.78% 84.22% 116.48% 100.00%
PBT 171,841 81,244 86,130 66,108 53,540 136,044 96,648 10.06%
  YoY % 111.51% -5.67% 30.29% 23.47% -60.65% 40.76% -
  Horiz. % 177.80% 84.06% 89.12% 68.40% 55.40% 140.76% 100.00%
Tax -20,179 -11,309 -17,373 -9,286 -11,794 -28,960 -17,975 1.95%
  YoY % -78.43% 34.90% -87.09% 21.27% 59.27% -61.11% -
  Horiz. % 112.26% 62.92% 96.65% 51.66% 65.61% 161.11% 100.00%
NP 151,662 69,935 68,757 56,822 41,746 107,084 78,673 11.55%
  YoY % 116.86% 1.71% 21.00% 36.11% -61.02% 36.11% -
  Horiz. % 192.78% 88.89% 87.40% 72.23% 53.06% 136.11% 100.00%
NP to SH 151,662 69,935 68,766 56,822 41,746 107,084 77,737 11.78%
  YoY % 116.86% 1.70% 21.02% 36.11% -61.02% 37.75% -
  Horiz. % 195.10% 89.96% 88.46% 73.10% 53.70% 137.75% 100.00%
Tax Rate 11.74 % 13.92 % 20.17 % 14.05 % 22.03 % 21.29 % 18.60 % -7.38%
  YoY % -15.66% -30.99% 43.56% -36.22% 3.48% 14.46% -
  Horiz. % 63.12% 74.84% 108.44% 75.54% 118.44% 114.46% 100.00%
Total Cost 901,639 966,390 879,004 797,389 701,552 920,942 803,935 1.93%
  YoY % -6.70% 9.94% 10.24% 13.66% -23.82% 14.55% -
  Horiz. % 112.15% 120.21% 109.34% 99.19% 87.26% 114.55% 100.00%
Net Worth 1,976,810 1,786,820 1,702,777 1,622,474 1,594,265 152,059,282 1,069,775 10.77%
  YoY % 10.63% 4.94% 4.95% 1.77% -98.95% 14,114.13% -
  Horiz. % 184.79% 167.03% 159.17% 151.66% 149.03% 14,214.13% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,976,810 1,786,820 1,702,777 1,622,474 1,594,265 152,059,282 1,069,775 10.77%
  YoY % 10.63% 4.94% 4.95% 1.77% -98.95% 14,114.13% -
  Horiz. % 184.79% 167.03% 159.17% 151.66% 149.03% 14,214.13% 100.00%
NOSH 366,076 366,151 363,841 363,783 359,879 35,694,665 356,591 0.44%
  YoY % -0.02% 0.64% 0.02% 1.08% -98.99% 9,909.95% -
  Horiz. % 102.66% 102.68% 102.03% 102.02% 100.92% 10,009.95% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 14.40 % 6.75 % 7.25 % 6.65 % 5.62 % 10.42 % 8.91 % 8.33%
  YoY % 113.33% -6.90% 9.02% 18.33% -46.07% 16.95% -
  Horiz. % 161.62% 75.76% 81.37% 74.64% 63.08% 116.95% 100.00%
ROE 7.67 % 3.91 % 4.04 % 3.50 % 2.62 % 0.07 % 7.27 % 0.90%
  YoY % 96.16% -3.22% 15.43% 33.59% 3,642.86% -99.04% -
  Horiz. % 105.50% 53.78% 55.57% 48.14% 36.04% 0.96% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 287.73 283.03 260.49 234.81 206.54 2.88 247.51 2.54%
  YoY % 1.66% 8.65% 10.94% 13.69% 7,071.53% -98.84% -
  Horiz. % 116.25% 114.35% 105.24% 94.87% 83.45% 1.16% 100.00%
EPS 41.40 19.10 18.90 15.60 11.60 0.30 0.22 139.29%
  YoY % 116.75% 1.06% 21.15% 34.48% 3,766.67% 36.36% -
  Horiz. % 18,818.18% 8,681.82% 8,590.91% 7,090.91% 5,272.73% 136.36% 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 5.4000 4.8800 4.6800 4.4600 4.4300 4.2600 3.0000 10.29%
  YoY % 10.66% 4.27% 4.93% 0.68% 3.99% 42.00% -
  Horiz. % 180.00% 162.67% 156.00% 148.67% 147.67% 142.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 287.18 282.55 258.40 232.90 202.66 280.29 240.64 2.99%
  YoY % 1.64% 9.35% 10.95% 14.92% -27.70% 16.48% -
  Horiz. % 119.34% 117.42% 107.38% 96.78% 84.22% 116.48% 100.00%
EPS 41.35 19.07 18.75 15.49 11.38 29.20 21.19 11.78%
  YoY % 116.83% 1.71% 21.05% 36.12% -61.03% 37.80% -
  Horiz. % 195.14% 90.00% 88.49% 73.10% 53.70% 137.80% 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 5.3897 4.8717 4.6425 4.4236 4.3467 414.5807 2.9167 10.77%
  YoY % 10.63% 4.94% 4.95% 1.77% -98.95% 14,114.03% -
  Horiz. % 184.79% 167.03% 159.17% 151.66% 149.03% 14,214.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 18.5000 17.4400 18.5000 18.0200 18.2000 15.0000 10.6000 -
P/RPS 6.43 6.16 7.10 7.67 8.81 520.82 4.28 7.02%
  YoY % 4.38% -13.24% -7.43% -12.94% -98.31% 12,068.69% -
  Horiz. % 150.23% 143.93% 165.89% 179.21% 205.84% 12,168.69% 100.00%
P/EPS 44.65 91.31 97.88 115.37 156.90 5,000.00 48.62 -1.41%
  YoY % -51.10% -6.71% -15.16% -26.47% -96.86% 10,183.83% -
  Horiz. % 91.83% 187.80% 201.32% 237.29% 322.71% 10,283.83% 100.00%
EY 2.24 1.10 1.02 0.87 0.64 0.02 2.06 1.41%
  YoY % 103.64% 7.84% 17.24% 35.94% 3,100.00% -99.03% -
  Horiz. % 108.74% 53.40% 49.51% 42.23% 31.07% 0.97% 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 3.43 3.57 3.95 4.04 4.11 3.52 3.53 -0.48%
  YoY % -3.92% -9.62% -2.23% -1.70% 16.76% -0.28% -
  Horiz. % 97.17% 101.13% 111.90% 114.45% 116.43% 99.72% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 02/02/16 10/02/15 10/02/14 05/02/13 03/02/12 07/02/11 09/02/10 -
Price 18.2800 19.0800 18.3000 17.9200 17.6000 14.9800 10.5000 -
P/RPS 6.35 6.74 7.03 7.63 8.52 520.13 4.24 6.96%
  YoY % -5.79% -4.13% -7.86% -10.45% -98.36% 12,167.22% -
  Horiz. % 149.76% 158.96% 165.80% 179.95% 200.94% 12,267.22% 100.00%
P/EPS 44.12 99.90 96.83 114.73 151.72 4,993.33 48.17 -1.45%
  YoY % -55.84% 3.17% -15.60% -24.38% -96.96% 10,266.06% -
  Horiz. % 91.59% 207.39% 201.02% 238.18% 314.97% 10,366.06% 100.00%
EY 2.27 1.00 1.03 0.87 0.66 0.02 2.08 1.47%
  YoY % 127.00% -2.91% 18.39% 31.82% 3,200.00% -99.04% -
  Horiz. % 109.13% 48.08% 49.52% 41.83% 31.73% 0.96% 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 3.39 3.91 3.91 4.02 3.97 3.52 3.50 -0.53%
  YoY % -13.30% 0.00% -2.74% 1.26% 12.78% 0.57% -
  Horiz. % 96.86% 111.71% 111.71% 114.86% 113.43% 100.57% 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
 

283  193  502  1180 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.22-0.005 
 SAPNRG 0.315+0.01 
 EAH 0.02+0.005 
 HSI-H4Y 0.20-0.015 
 HSI-C3W 0.395+0.02 
 SEACERA 0.34+0.025 
 TRC 0.58+0.005 
 SAPNRG-WA 0.105+0.005 
 A50CHIN-C30 0.21+0.005 
 XDL 0.12+0.005 

SPONSORED POSTS

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