Highlights

[F&N] YoY Quarter Result on 2010-03-31 [#2]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 06-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Mar-2010  [#2]
Profit Trend QoQ -     9.64%    YoY -     59.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 865,274 730,429 1,009,468 872,095 938,537 907,684 717,297 3.17%
  YoY % 18.46% -27.64% 15.75% -7.08% 3.40% 26.54% -
  Horiz. % 120.63% 101.83% 140.73% 121.58% 130.84% 126.54% 100.00%
PBT 65,335 57,696 161,580 100,003 76,649 67,456 51,826 3.93%
  YoY % 13.24% -64.29% 61.58% 30.47% 13.63% 30.16% -
  Horiz. % 126.07% 111.33% 311.77% 192.96% 147.90% 130.16% 100.00%
Tax -11,025 49,361 -29,592 -14,475 -18,036 -14,878 -12,343 -1.86%
  YoY % -122.34% 266.81% -104.44% 19.74% -21.23% -20.54% -
  Horiz. % 89.32% -399.91% 239.75% 117.27% 146.12% 120.54% 100.00%
NP 54,310 107,057 131,988 85,528 58,613 52,578 39,483 5.45%
  YoY % -49.27% -18.89% 54.32% 45.92% 11.48% 33.17% -
  Horiz. % 137.55% 271.15% 334.29% 216.62% 148.45% 133.17% 100.00%
NP to SH 54,319 107,057 131,988 85,232 53,281 47,914 35,896 7.14%
  YoY % -49.26% -18.89% 54.86% 59.97% 11.20% 33.48% -
  Horiz. % 151.32% 298.24% 367.70% 237.44% 148.43% 133.48% 100.00%
Tax Rate 16.87 % -85.55 % 18.31 % 14.47 % 23.53 % 22.06 % 23.82 % -5.58%
  YoY % 119.72% -567.23% 26.54% -38.50% 6.66% -7.39% -
  Horiz. % 70.82% -359.15% 76.87% 60.75% 98.78% 92.61% 100.00%
Total Cost 810,964 623,372 877,480 786,567 879,924 855,106 677,814 3.03%
  YoY % 30.09% -28.96% 11.56% -10.61% 2.90% 26.16% -
  Horiz. % 119.64% 91.97% 129.46% 116.04% 129.82% 126.16% 100.00%
Net Worth 1,565,515 1,474,286 1,513,557 1,337,322 1,211,254 1,154,941 1,115,974 5.80%
  YoY % 6.19% -2.59% 13.18% 10.41% 4.88% 3.49% -
  Horiz. % 140.28% 132.11% 135.63% 119.83% 108.54% 103.49% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 72,814 72,092 125,532 58,842 45,288 62,860 42,648 9.32%
  YoY % 1.00% -42.57% 113.34% 29.93% -27.95% 47.39% -
  Horiz. % 170.73% 169.04% 294.34% 137.97% 106.19% 147.39% 100.00%
Div Payout % 134.05 % 67.34 % 95.11 % 69.04 % 85.00 % 131.19 % 118.81 % 2.03%
  YoY % 99.06% -29.20% 37.76% -18.78% -35.21% 10.42% -
  Horiz. % 112.83% 56.68% 80.05% 58.11% 71.54% 110.42% 100.00%
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,565,515 1,474,286 1,513,557 1,337,322 1,211,254 1,154,941 1,115,974 5.80%
  YoY % 6.19% -2.59% 13.18% 10.41% 4.88% 3.49% -
  Horiz. % 140.28% 132.11% 135.63% 119.83% 108.54% 103.49% 100.00%
NOSH 364,073 360,461 358,663 356,619 355,206 357,567 355,405 0.40%
  YoY % 1.00% 0.50% 0.57% 0.40% -0.66% 0.61% -
  Horiz. % 102.44% 101.42% 100.92% 100.34% 99.94% 100.61% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.28 % 14.66 % 13.08 % 9.81 % 6.25 % 5.79 % 5.50 % 2.23%
  YoY % -57.16% 12.08% 33.33% 56.96% 7.94% 5.27% -
  Horiz. % 114.18% 266.55% 237.82% 178.36% 113.64% 105.27% 100.00%
ROE 3.47 % 7.26 % 8.72 % 6.37 % 4.40 % 4.15 % 3.22 % 1.25%
  YoY % -52.20% -16.74% 36.89% 44.77% 6.02% 28.88% -
  Horiz. % 107.76% 225.47% 270.81% 197.83% 136.65% 128.88% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 237.66 202.64 281.45 244.55 264.22 253.85 201.82 2.76%
  YoY % 17.28% -28.00% 15.09% -7.44% 4.09% 25.78% -
  Horiz. % 117.76% 100.41% 139.46% 121.17% 130.92% 125.78% 100.00%
EPS 14.90 29.70 36.80 23.90 15.00 13.40 10.10 6.69%
  YoY % -49.83% -19.29% 53.97% 59.33% 11.94% 32.67% -
  Horiz. % 147.52% 294.06% 364.36% 236.63% 148.51% 132.67% 100.00%
DPS 20.00 20.00 35.00 16.50 12.75 17.58 12.00 8.88%
  YoY % 0.00% -42.86% 112.12% 29.41% -27.47% 46.50% -
  Horiz. % 166.67% 166.67% 291.67% 137.50% 106.25% 146.50% 100.00%
NAPS 4.3000 4.0900 4.2200 3.7500 3.4100 3.2300 3.1400 5.37%
  YoY % 5.13% -3.08% 12.53% 9.97% 5.57% 2.87% -
  Horiz. % 136.94% 130.25% 134.39% 119.43% 108.60% 102.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,410
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 235.91 199.15 275.23 237.77 255.89 247.47 195.57 3.17%
  YoY % 18.46% -27.64% 15.75% -7.08% 3.40% 26.54% -
  Horiz. % 120.63% 101.83% 140.73% 121.58% 130.84% 126.54% 100.00%
EPS 14.81 29.19 35.99 23.24 14.53 13.06 9.79 7.14%
  YoY % -49.26% -18.89% 54.86% 59.94% 11.26% 33.40% -
  Horiz. % 151.28% 298.16% 367.62% 237.39% 148.42% 133.40% 100.00%
DPS 19.85 19.66 34.23 16.04 12.35 17.14 11.63 9.31%
  YoY % 0.97% -42.56% 113.40% 29.88% -27.95% 47.38% -
  Horiz. % 170.68% 169.05% 294.33% 137.92% 106.19% 147.38% 100.00%
NAPS 4.2683 4.0196 4.1266 3.6461 3.3024 3.1489 3.0426 5.80%
  YoY % 6.19% -2.59% 13.18% 10.41% 4.87% 3.49% -
  Horiz. % 140.28% 132.11% 135.63% 119.84% 108.54% 103.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 18.5000 18.8800 15.6200 10.5800 8.2500 7.8500 7.3500 -
P/RPS 7.78 9.32 5.55 4.33 3.12 3.09 3.64 13.48%
  YoY % -16.52% 67.93% 28.18% 38.78% 0.97% -15.11% -
  Horiz. % 213.74% 256.04% 152.47% 118.96% 85.71% 84.89% 100.00%
P/EPS 124.00 63.57 42.45 44.27 55.00 58.58 72.77 9.28%
  YoY % 95.06% 49.75% -4.11% -19.51% -6.11% -19.50% -
  Horiz. % 170.40% 87.36% 58.33% 60.84% 75.58% 80.50% 100.00%
EY 0.81 1.57 2.36 2.26 1.82 1.71 1.37 -8.38%
  YoY % -48.41% -33.47% 4.42% 24.18% 6.43% 24.82% -
  Horiz. % 59.12% 114.60% 172.26% 164.96% 132.85% 124.82% 100.00%
DY 1.08 1.06 2.24 1.56 1.55 2.24 1.63 -6.62%
  YoY % 1.89% -52.68% 43.59% 0.65% -30.80% 37.42% -
  Horiz. % 66.26% 65.03% 137.42% 95.71% 95.09% 137.42% 100.00%
P/NAPS 4.30 4.62 3.70 2.82 2.42 2.43 2.34 10.66%
  YoY % -6.93% 24.86% 31.21% 16.53% -0.41% 3.85% -
  Horiz. % 183.76% 197.44% 158.12% 120.51% 103.42% 103.85% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 07/05/13 07/05/12 05/05/11 06/05/10 04/05/09 07/05/08 03/05/07 -
Price 18.0800 19.0000 18.4000 10.7200 8.7500 8.4500 7.3500 -
P/RPS 7.61 9.38 6.54 4.38 3.31 3.33 3.64 13.07%
  YoY % -18.87% 43.43% 49.32% 32.33% -0.60% -8.52% -
  Horiz. % 209.07% 257.69% 179.67% 120.33% 90.93% 91.48% 100.00%
P/EPS 121.18 63.97 50.00 44.85 58.33 63.06 72.77 8.86%
  YoY % 89.43% 27.94% 11.48% -23.11% -7.50% -13.34% -
  Horiz. % 166.52% 87.91% 68.71% 61.63% 80.16% 86.66% 100.00%
EY 0.83 1.56 2.00 2.23 1.71 1.59 1.37 -8.01%
  YoY % -46.79% -22.00% -10.31% 30.41% 7.55% 16.06% -
  Horiz. % 60.58% 113.87% 145.99% 162.77% 124.82% 116.06% 100.00%
DY 1.11 1.05 1.90 1.54 1.46 2.08 1.63 -6.20%
  YoY % 5.71% -44.74% 23.38% 5.48% -29.81% 27.61% -
  Horiz. % 68.10% 64.42% 116.56% 94.48% 89.57% 127.61% 100.00%
P/NAPS 4.20 4.65 4.36 2.86 2.57 2.62 2.34 10.23%
  YoY % -9.68% 6.65% 52.45% 11.28% -1.91% 11.97% -
  Horiz. % 179.49% 198.72% 186.32% 122.22% 109.83% 111.97% 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.
 


 

348  262  553  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295-0.02 
 HSI-C5J 0.31+0.065 
 MESTRON 0.155+0.02 
 HSI-H6Q 0.24-0.045 
 LAMBO 0.0650.00 
 HSI-C5P 0.40+0.055 
 FOCUS 0.185+0.005 
 PCCS 0.61+0.04 
 PCCS-WA 0.28+0.03 
 IWCITY 1.07+0.01 
Partners & Brokers