Highlights

[F&N] YoY Quarter Result on 2018-12-31 [#1]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 31-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2019
Quarter 31-Dec-2018  [#1]
Profit Trend QoQ -     51.24%    YoY -     15.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,111,142 1,010,272 1,068,930 1,091,083 1,053,301 1,036,325 947,761 2.68%
  YoY % 9.98% -5.49% -2.03% 3.59% 1.64% 9.34% -
  Horiz. % 117.24% 106.60% 112.78% 115.12% 111.14% 109.34% 100.00%
PBT 160,597 154,058 115,132 144,007 171,841 81,244 86,130 10.94%
  YoY % 4.24% 33.81% -20.05% -16.20% 111.51% -5.67% -
  Horiz. % 186.46% 178.87% 133.67% 167.20% 199.51% 94.33% 100.00%
Tax -32,241 -31,205 -8,307 -16,732 -20,179 -11,309 -17,373 10.85%
  YoY % -3.32% -275.65% 50.35% 17.08% -78.43% 34.90% -
  Horiz. % 185.58% 179.62% 47.82% 96.31% 116.15% 65.10% 100.00%
NP 128,356 122,853 106,825 127,275 151,662 69,935 68,757 10.96%
  YoY % 4.48% 15.00% -16.07% -16.08% 116.86% 1.71% -
  Horiz. % 186.68% 178.68% 155.37% 185.11% 220.58% 101.71% 100.00%
NP to SH 128,365 122,862 106,834 127,278 151,662 69,935 68,766 10.96%
  YoY % 4.48% 15.00% -16.06% -16.08% 116.86% 1.70% -
  Horiz. % 186.67% 178.67% 155.36% 185.09% 220.55% 101.70% 100.00%
Tax Rate 20.08 % 20.26 % 7.22 % 11.62 % 11.74 % 13.92 % 20.17 % -0.07%
  YoY % -0.89% 180.61% -37.87% -1.02% -15.66% -30.99% -
  Horiz. % 99.55% 100.45% 35.80% 57.61% 58.21% 69.01% 100.00%
Total Cost 982,786 887,419 962,105 963,808 901,639 966,390 879,004 1.88%
  YoY % 10.75% -7.76% -0.18% 6.90% -6.70% 9.94% -
  Horiz. % 111.81% 100.96% 109.45% 109.65% 102.58% 109.94% 100.00%
Net Worth 2,653,119 2,425,243 2,225,717 2,140,871 1,976,810 1,786,820 1,702,777 7.67%
  YoY % 9.40% 8.96% 3.96% 8.30% 10.63% 4.94% -
  Horiz. % 155.81% 142.43% 130.71% 125.73% 116.09% 104.94% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 2,653,119 2,425,243 2,225,717 2,140,871 1,976,810 1,786,820 1,702,777 7.67%
  YoY % 9.40% 8.96% 3.96% 8.30% 10.63% 4.94% -
  Horiz. % 155.81% 142.43% 130.71% 125.73% 116.09% 104.94% 100.00%
NOSH 366,453 366,351 366,072 365,961 366,076 366,151 363,841 0.12%
  YoY % 0.03% 0.08% 0.03% -0.03% -0.02% 0.64% -
  Horiz. % 100.72% 100.69% 100.61% 100.58% 100.61% 100.64% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 11.55 % 12.16 % 9.99 % 11.67 % 14.40 % 6.75 % 7.25 % 8.07%
  YoY % -5.02% 21.72% -14.40% -18.96% 113.33% -6.90% -
  Horiz. % 159.31% 167.72% 137.79% 160.97% 198.62% 93.10% 100.00%
ROE 4.84 % 5.07 % 4.80 % 5.95 % 7.67 % 3.91 % 4.04 % 3.06%
  YoY % -4.54% 5.62% -19.33% -22.43% 96.16% -3.22% -
  Horiz. % 119.80% 125.50% 118.81% 147.28% 189.85% 96.78% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 303.22 275.77 292.00 298.14 287.73 283.03 260.49 2.56%
  YoY % 9.95% -5.56% -2.06% 3.62% 1.66% 8.65% -
  Horiz. % 116.40% 105.87% 112.10% 114.45% 110.46% 108.65% 100.00%
EPS 35.00 33.50 29.20 34.80 41.40 19.10 18.90 10.81%
  YoY % 4.48% 14.73% -16.09% -15.94% 116.75% 1.06% -
  Horiz. % 185.19% 177.25% 154.50% 184.13% 219.05% 101.06% 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 7.2400 6.6200 6.0800 5.8500 5.4000 4.8800 4.6800 7.54%
  YoY % 9.37% 8.88% 3.93% 8.33% 10.66% 4.27% -
  Horiz. % 154.70% 141.45% 129.91% 125.00% 115.38% 104.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 302.95 275.44 291.44 297.48 287.18 282.55 258.40 2.69%
  YoY % 9.99% -5.49% -2.03% 3.59% 1.64% 9.35% -
  Horiz. % 117.24% 106.59% 112.79% 115.12% 111.14% 109.35% 100.00%
EPS 35.00 33.50 29.13 34.70 41.35 19.07 18.75 10.96%
  YoY % 4.48% 15.00% -16.05% -16.08% 116.83% 1.71% -
  Horiz. % 186.67% 178.67% 155.36% 185.07% 220.53% 101.71% 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 7.2336 6.6123 6.0683 5.8370 5.3897 4.8717 4.6425 7.67%
  YoY % 9.40% 8.96% 3.96% 8.30% 10.63% 4.94% -
  Horiz. % 155.81% 142.43% 130.71% 125.73% 116.09% 104.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 34.8400 33.5000 27.0000 23.4800 18.5000 17.4400 18.5000 -
P/RPS 11.49 12.15 9.25 7.88 6.43 6.16 7.10 8.35%
  YoY % -5.43% 31.35% 17.39% 22.55% 4.38% -13.24% -
  Horiz. % 161.83% 171.13% 130.28% 110.99% 90.56% 86.76% 100.00%
P/EPS 99.46 99.89 92.52 67.51 44.65 91.31 97.88 0.27%
  YoY % -0.43% 7.97% 37.05% 51.20% -51.10% -6.71% -
  Horiz. % 101.61% 102.05% 94.52% 68.97% 45.62% 93.29% 100.00%
EY 1.01 1.00 1.08 1.48 2.24 1.10 1.02 -0.16%
  YoY % 1.00% -7.41% -27.03% -33.93% 103.64% 7.84% -
  Horiz. % 99.02% 98.04% 105.88% 145.10% 219.61% 107.84% 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 4.81 5.06 4.44 4.01 3.43 3.57 3.95 3.34%
  YoY % -4.94% 13.96% 10.72% 16.91% -3.92% -9.62% -
  Horiz. % 121.77% 128.10% 112.41% 101.52% 86.84% 90.38% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 03/02/20 31/01/19 06/02/18 07/02/17 02/02/16 10/02/15 10/02/14 -
Price 32.4400 33.9600 29.6600 23.6600 18.2800 19.0800 18.3000 -
P/RPS 10.70 12.31 10.16 7.94 6.35 6.74 7.03 7.25%
  YoY % -13.08% 21.16% 27.96% 25.04% -5.79% -4.13% -
  Horiz. % 152.20% 175.11% 144.52% 112.94% 90.33% 95.87% 100.00%
P/EPS 92.61 101.26 101.63 68.03 44.12 99.90 96.83 -0.74%
  YoY % -8.54% -0.36% 49.39% 54.19% -55.84% 3.17% -
  Horiz. % 95.64% 104.58% 104.96% 70.26% 45.56% 103.17% 100.00%
EY 1.08 0.99 0.98 1.47 2.27 1.00 1.03 0.79%
  YoY % 9.09% 1.02% -33.33% -35.24% 127.00% -2.91% -
  Horiz. % 104.85% 96.12% 95.15% 142.72% 220.39% 97.09% 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 4.48 5.13 4.88 4.04 3.39 3.91 3.91 2.29%
  YoY % -12.67% 5.12% 20.79% 19.17% -13.30% 0.00% -
  Horiz. % 114.58% 131.20% 124.81% 103.32% 86.70% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS