Highlights

[F&N] YoY Quarter Result on 2008-03-31 [#2]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 07-May-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2008
Quarter 31-Mar-2008  [#2]
Profit Trend QoQ -     7.59%    YoY -     33.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,009,468 872,095 938,537 907,684 717,297 469,437 494,443 12.63%
  YoY % 15.75% -7.08% 3.40% 26.54% 52.80% -5.06% -
  Horiz. % 204.16% 176.38% 189.82% 183.58% 145.07% 94.94% 100.00%
PBT 161,580 100,003 76,649 67,456 51,826 50,438 43,785 24.30%
  YoY % 61.58% 30.47% 13.63% 30.16% 2.75% 15.19% -
  Horiz. % 369.03% 228.40% 175.06% 154.06% 118.36% 115.19% 100.00%
Tax -29,592 -14,475 -18,036 -14,878 -12,343 -13,545 -12,763 15.04%
  YoY % -104.44% 19.74% -21.23% -20.54% 8.87% -6.13% -
  Horiz. % 231.86% 113.41% 141.31% 116.57% 96.71% 106.13% 100.00%
NP 131,988 85,528 58,613 52,578 39,483 36,893 31,022 27.28%
  YoY % 54.32% 45.92% 11.48% 33.17% 7.02% 18.93% -
  Horiz. % 425.47% 275.70% 188.94% 169.49% 127.27% 118.93% 100.00%
NP to SH 131,988 85,232 53,281 47,914 35,896 34,044 31,022 27.28%
  YoY % 54.86% 59.97% 11.20% 33.48% 5.44% 9.74% -
  Horiz. % 425.47% 274.75% 171.75% 154.45% 115.71% 109.74% 100.00%
Tax Rate 18.31 % 14.47 % 23.53 % 22.06 % 23.82 % 26.85 % 29.15 % -7.45%
  YoY % 26.54% -38.50% 6.66% -7.39% -11.28% -7.89% -
  Horiz. % 62.81% 49.64% 80.72% 75.68% 81.72% 92.11% 100.00%
Total Cost 877,480 786,567 879,924 855,106 677,814 432,544 463,421 11.22%
  YoY % 11.56% -10.61% 2.90% 26.16% 56.70% -6.66% -
  Horiz. % 189.35% 169.73% 189.88% 184.52% 146.26% 93.34% 100.00%
Net Worth 1,513,557 1,337,322 1,211,254 1,154,941 1,115,974 1,066,945 1,055,461 6.19%
  YoY % 13.18% 10.41% 4.88% 3.49% 4.60% 1.09% -
  Horiz. % 143.40% 126.71% 114.76% 109.43% 105.73% 101.09% 100.00%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 125,532 58,842 45,288 62,860 42,648 40,431 35,657 23.33%
  YoY % 113.34% 29.93% -27.95% 47.39% 5.48% 13.39% -
  Horiz. % 352.05% 165.02% 127.01% 176.29% 119.61% 113.39% 100.00%
Div Payout % 95.11 % 69.04 % 85.00 % 131.19 % 118.81 % 118.76 % 114.94 % -3.11%
  YoY % 37.76% -18.78% -35.21% 10.42% 0.04% 3.32% -
  Horiz. % 82.75% 60.07% 73.95% 114.14% 103.37% 103.32% 100.00%
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 1,513,557 1,337,322 1,211,254 1,154,941 1,115,974 1,066,945 1,055,461 6.19%
  YoY % 13.18% 10.41% 4.88% 3.49% 4.60% 1.09% -
  Horiz. % 143.40% 126.71% 114.76% 109.43% 105.73% 101.09% 100.00%
NOSH 358,663 356,619 355,206 357,567 355,405 350,969 356,574 0.10%
  YoY % 0.57% 0.40% -0.66% 0.61% 1.26% -1.57% -
  Horiz. % 100.59% 100.01% 99.62% 100.28% 99.67% 98.43% 100.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 13.08 % 9.81 % 6.25 % 5.79 % 5.50 % 7.86 % 6.27 % 13.03%
  YoY % 33.33% 56.96% 7.94% 5.27% -30.03% 25.36% -
  Horiz. % 208.61% 156.46% 99.68% 92.34% 87.72% 125.36% 100.00%
ROE 8.72 % 6.37 % 4.40 % 4.15 % 3.22 % 3.19 % 2.94 % 19.86%
  YoY % 36.89% 44.77% 6.02% 28.88% 0.94% 8.50% -
  Horiz. % 296.60% 216.67% 149.66% 141.16% 109.52% 108.50% 100.00%
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 281.45 244.55 264.22 253.85 201.82 133.75 138.66 12.52%
  YoY % 15.09% -7.44% 4.09% 25.78% 50.89% -3.54% -
  Horiz. % 202.98% 176.37% 190.55% 183.07% 145.55% 96.46% 100.00%
EPS 36.80 23.90 15.00 13.40 10.10 9.70 8.70 27.16%
  YoY % 53.97% 59.33% 11.94% 32.67% 4.12% 11.49% -
  Horiz. % 422.99% 274.71% 172.41% 154.02% 116.09% 111.49% 100.00%
DPS 35.00 16.50 12.75 17.58 12.00 11.52 10.00 23.21%
  YoY % 112.12% 29.41% -27.47% 46.50% 4.17% 15.20% -
  Horiz. % 350.00% 165.00% 127.50% 175.80% 120.00% 115.20% 100.00%
NAPS 4.2200 3.7500 3.4100 3.2300 3.1400 3.0400 2.9600 6.09%
  YoY % 12.53% 9.97% 5.57% 2.87% 3.29% 2.70% -
  Horiz. % 142.57% 126.69% 115.20% 109.12% 106.08% 102.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 275.23 237.77 255.89 247.47 195.57 127.99 134.81 12.63%
  YoY % 15.75% -7.08% 3.40% 26.54% 52.80% -5.06% -
  Horiz. % 204.16% 176.37% 189.82% 183.57% 145.07% 94.94% 100.00%
EPS 35.99 23.24 14.53 13.06 9.79 9.28 8.46 27.28%
  YoY % 54.86% 59.94% 11.26% 33.40% 5.50% 9.69% -
  Horiz. % 425.41% 274.70% 171.75% 154.37% 115.72% 109.69% 100.00%
DPS 34.23 16.04 12.35 17.14 11.63 11.02 9.72 23.33%
  YoY % 113.40% 29.88% -27.95% 47.38% 5.54% 13.37% -
  Horiz. % 352.16% 165.02% 127.06% 176.34% 119.65% 113.37% 100.00%
NAPS 4.1266 3.6461 3.3024 3.1489 3.0426 2.9090 2.8777 6.19%
  YoY % 13.18% 10.41% 4.87% 3.49% 4.59% 1.09% -
  Horiz. % 143.40% 126.70% 114.76% 109.42% 105.73% 101.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 15.6200 10.5800 8.2500 7.8500 7.3500 6.0000 5.1500 -
P/RPS 5.55 4.33 3.12 3.09 3.64 4.49 3.71 6.94%
  YoY % 28.18% 38.78% 0.97% -15.11% -18.93% 21.02% -
  Horiz. % 149.60% 116.71% 84.10% 83.29% 98.11% 121.02% 100.00%
P/EPS 42.45 44.27 55.00 58.58 72.77 61.86 59.20 -5.39%
  YoY % -4.11% -19.51% -6.11% -19.50% 17.64% 4.49% -
  Horiz. % 71.71% 74.78% 92.91% 98.95% 122.92% 104.49% 100.00%
EY 2.36 2.26 1.82 1.71 1.37 1.62 1.69 5.72%
  YoY % 4.42% 24.18% 6.43% 24.82% -15.43% -4.14% -
  Horiz. % 139.64% 133.73% 107.69% 101.18% 81.07% 95.86% 100.00%
DY 2.24 1.56 1.55 2.24 1.63 1.92 1.94 2.42%
  YoY % 43.59% 0.65% -30.80% 37.42% -15.10% -1.03% -
  Horiz. % 115.46% 80.41% 79.90% 115.46% 84.02% 98.97% 100.00%
P/NAPS 3.70 2.82 2.42 2.43 2.34 1.97 1.74 13.39%
  YoY % 31.21% 16.53% -0.41% 3.85% 18.78% 13.22% -
  Horiz. % 212.64% 162.07% 139.08% 139.66% 134.48% 113.22% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 05/05/11 06/05/10 04/05/09 07/05/08 03/05/07 13/06/06 05/05/05 -
Price 18.4000 10.7200 8.7500 8.4500 7.3500 5.8500 5.3000 -
P/RPS 6.54 4.38 3.31 3.33 3.64 4.37 3.82 9.37%
  YoY % 49.32% 32.33% -0.60% -8.52% -16.70% 14.40% -
  Horiz. % 171.20% 114.66% 86.65% 87.17% 95.29% 114.40% 100.00%
P/EPS 50.00 44.85 58.33 63.06 72.77 60.31 60.92 -3.24%
  YoY % 11.48% -23.11% -7.50% -13.34% 20.66% -1.00% -
  Horiz. % 82.07% 73.62% 95.75% 103.51% 119.45% 99.00% 100.00%
EY 2.00 2.23 1.71 1.59 1.37 1.66 1.64 3.36%
  YoY % -10.31% 30.41% 7.55% 16.06% -17.47% 1.22% -
  Horiz. % 121.95% 135.98% 104.27% 96.95% 83.54% 101.22% 100.00%
DY 1.90 1.54 1.46 2.08 1.63 1.97 1.89 0.09%
  YoY % 23.38% 5.48% -29.81% 27.61% -17.26% 4.23% -
  Horiz. % 100.53% 81.48% 77.25% 110.05% 86.24% 104.23% 100.00%
P/NAPS 4.36 2.86 2.57 2.62 2.34 1.92 1.79 15.99%
  YoY % 52.45% 11.28% -1.91% 11.97% 21.87% 7.26% -
  Horiz. % 243.58% 159.78% 143.58% 146.37% 130.73% 107.26% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers