Highlights

[F&N] YoY Quarter Result on 2013-03-31 [#2]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 07-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Mar-2013  [#2]
Profit Trend QoQ -     -4.40%    YoY -     -49.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 999,167 939,885 935,395 865,274 730,429 1,009,468 872,095 2.29%
  YoY % 6.31% 0.48% 8.10% 18.46% -27.64% 15.75% -
  Horiz. % 114.57% 107.77% 107.26% 99.22% 83.76% 115.75% 100.00%
PBT 107,612 86,554 82,766 65,335 57,696 161,580 100,003 1.23%
  YoY % 24.33% 4.58% 26.68% 13.24% -64.29% 61.58% -
  Horiz. % 107.61% 86.55% 82.76% 65.33% 57.69% 161.58% 100.00%
Tax -17,043 -16,065 -14,675 -11,025 49,361 -29,592 -14,475 2.76%
  YoY % -6.09% -9.47% -33.11% -122.34% 266.81% -104.44% -
  Horiz. % 117.74% 110.98% 101.38% 76.17% -341.01% 204.44% 100.00%
NP 90,569 70,489 68,091 54,310 107,057 131,988 85,528 0.96%
  YoY % 28.49% 3.52% 25.37% -49.27% -18.89% 54.32% -
  Horiz. % 105.89% 82.42% 79.61% 63.50% 125.17% 154.32% 100.00%
NP to SH 90,570 70,490 68,091 54,319 107,057 131,988 85,232 1.02%
  YoY % 28.49% 3.52% 25.35% -49.26% -18.89% 54.86% -
  Horiz. % 106.26% 82.70% 79.89% 63.73% 125.61% 154.86% 100.00%
Tax Rate 15.84 % 18.56 % 17.73 % 16.87 % -85.55 % 18.31 % 14.47 % 1.52%
  YoY % -14.66% 4.68% 5.10% 119.72% -567.23% 26.54% -
  Horiz. % 109.47% 128.27% 122.53% 116.59% -591.22% 126.54% 100.00%
Total Cost 908,598 869,396 867,304 810,964 623,372 877,480 786,567 2.43%
  YoY % 4.51% 0.24% 6.95% 30.09% -28.96% 11.56% -
  Horiz. % 115.51% 110.53% 110.26% 103.10% 79.25% 111.56% 100.00%
Net Worth 1,910,403 1,764,076 1,643,701 1,565,515 1,474,286 1,513,557 1,337,322 6.12%
  YoY % 8.29% 7.32% 4.99% 6.19% -2.59% 13.18% -
  Horiz. % 142.85% 131.91% 122.91% 117.06% 110.24% 113.18% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 99,003 803 80,537 72,814 72,092 125,532 58,842 9.05%
  YoY % 12,221.36% -99.00% 10.61% 1.00% -42.57% 113.34% -
  Horiz. % 168.25% 1.37% 136.87% 123.75% 122.52% 213.34% 100.00%
Div Payout % 109.31 % 1.14 % 118.28 % 134.05 % 67.34 % 95.11 % 69.04 % 7.95%
  YoY % 9,488.60% -99.04% -11.76% 99.06% -29.20% 37.76% -
  Horiz. % 158.33% 1.65% 171.32% 194.16% 97.54% 137.76% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,910,403 1,764,076 1,643,701 1,565,515 1,474,286 1,513,557 1,337,322 6.12%
  YoY % 8.29% 7.32% 4.99% 6.19% -2.59% 13.18% -
  Horiz. % 142.85% 131.91% 122.91% 117.06% 110.24% 113.18% 100.00%
NOSH 366,076 365,233 366,080 364,073 360,461 358,663 356,619 0.44%
  YoY % 0.23% -0.23% 0.55% 1.00% 0.50% 0.57% -
  Horiz. % 102.65% 102.42% 102.65% 102.09% 101.08% 100.57% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.06 % 7.50 % 7.28 % 6.28 % 14.66 % 13.08 % 9.81 % -1.32%
  YoY % 20.80% 3.02% 15.92% -57.16% 12.08% 33.33% -
  Horiz. % 92.35% 76.45% 74.21% 64.02% 149.44% 133.33% 100.00%
ROE 4.74 % 4.00 % 4.14 % 3.47 % 7.26 % 8.72 % 6.37 % -4.80%
  YoY % 18.50% -3.38% 19.31% -52.20% -16.74% 36.89% -
  Horiz. % 74.41% 62.79% 64.99% 54.47% 113.97% 136.89% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 272.49 257.34 255.52 237.66 202.64 281.45 244.55 1.82%
  YoY % 5.89% 0.71% 7.51% 17.28% -28.00% 15.09% -
  Horiz. % 111.43% 105.23% 104.49% 97.18% 82.86% 115.09% 100.00%
EPS 24.70 19.30 18.60 14.90 29.70 36.80 23.90 0.55%
  YoY % 27.98% 3.76% 24.83% -49.83% -19.29% 53.97% -
  Horiz. % 103.35% 80.75% 77.82% 62.34% 124.27% 153.97% 100.00%
DPS 27.00 0.22 22.00 20.00 20.00 35.00 16.50 8.55%
  YoY % 12,172.73% -99.00% 10.00% 0.00% -42.86% 112.12% -
  Horiz. % 163.64% 1.33% 133.33% 121.21% 121.21% 212.12% 100.00%
NAPS 5.2100 4.8300 4.4900 4.3000 4.0900 4.2200 3.7500 5.63%
  YoY % 7.87% 7.57% 4.42% 5.13% -3.08% 12.53% -
  Horiz. % 138.93% 128.80% 119.73% 114.67% 109.07% 112.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 272.42 256.25 255.03 235.91 199.15 275.23 237.77 2.29%
  YoY % 6.31% 0.48% 8.10% 18.46% -27.64% 15.75% -
  Horiz. % 114.57% 107.77% 107.26% 99.22% 83.76% 115.75% 100.00%
EPS 24.69 19.22 18.56 14.81 29.19 35.99 23.24 1.01%
  YoY % 28.46% 3.56% 25.32% -49.26% -18.89% 54.86% -
  Horiz. % 106.24% 82.70% 79.86% 63.73% 125.60% 154.86% 100.00%
DPS 26.99 0.22 21.96 19.85 19.66 34.23 16.04 9.05%
  YoY % 12,168.18% -99.00% 10.63% 0.97% -42.56% 113.40% -
  Horiz. % 168.27% 1.37% 136.91% 123.75% 122.57% 213.40% 100.00%
NAPS 5.2086 4.8097 4.4815 4.2683 4.0196 4.1266 3.6461 6.12%
  YoY % 8.29% 7.32% 4.99% 6.19% -2.59% 13.18% -
  Horiz. % 142.85% 131.91% 122.91% 117.06% 110.24% 113.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 20.7000 18.1600 18.0200 18.5000 18.8800 15.6200 10.5800 -
P/RPS 7.49 7.06 7.05 7.78 9.32 5.55 4.33 9.55%
  YoY % 6.09% 0.14% -9.38% -16.52% 67.93% 28.18% -
  Horiz. % 172.98% 163.05% 162.82% 179.68% 215.24% 128.18% 100.00%
P/EPS 83.81 94.09 96.88 124.00 63.57 42.45 44.27 11.21%
  YoY % -10.93% -2.88% -21.87% 95.06% 49.75% -4.11% -
  Horiz. % 189.32% 212.54% 218.84% 280.10% 143.60% 95.89% 100.00%
EY 1.19 1.06 1.03 0.81 1.57 2.36 2.26 -10.13%
  YoY % 12.26% 2.91% 27.16% -48.41% -33.47% 4.42% -
  Horiz. % 52.65% 46.90% 45.58% 35.84% 69.47% 104.42% 100.00%
DY 1.30 0.01 1.22 1.08 1.06 2.24 1.56 -2.99%
  YoY % 12,900.00% -99.18% 12.96% 1.89% -52.68% 43.59% -
  Horiz. % 83.33% 0.64% 78.21% 69.23% 67.95% 143.59% 100.00%
P/NAPS 3.97 3.76 4.01 4.30 4.62 3.70 2.82 5.86%
  YoY % 5.59% -6.23% -6.74% -6.93% 24.86% 31.21% -
  Horiz. % 140.78% 133.33% 142.20% 152.48% 163.83% 131.21% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 04/05/16 05/05/15 07/05/14 07/05/13 07/05/12 05/05/11 06/05/10 -
Price 22.1800 18.5400 18.0800 18.0800 19.0000 18.4000 10.7200 -
P/RPS 8.03 7.20 7.08 7.61 9.38 6.54 4.38 10.62%
  YoY % 11.53% 1.69% -6.96% -18.87% 43.43% 49.32% -
  Horiz. % 183.33% 164.38% 161.64% 173.74% 214.16% 149.32% 100.00%
P/EPS 89.80 96.06 97.20 121.18 63.97 50.00 44.85 12.26%
  YoY % -6.52% -1.17% -19.79% 89.43% 27.94% 11.48% -
  Horiz. % 200.22% 214.18% 216.72% 270.19% 142.63% 111.48% 100.00%
EY 1.11 1.04 1.03 0.83 1.56 2.00 2.23 -10.97%
  YoY % 6.73% 0.97% 24.10% -46.79% -22.00% -10.31% -
  Horiz. % 49.78% 46.64% 46.19% 37.22% 69.96% 89.69% 100.00%
DY 1.22 0.01 1.22 1.11 1.05 1.90 1.54 -3.80%
  YoY % 12,100.00% -99.18% 9.91% 5.71% -44.74% 23.38% -
  Horiz. % 79.22% 0.65% 79.22% 72.08% 68.18% 123.38% 100.00%
P/NAPS 4.26 3.84 4.03 4.20 4.65 4.36 2.86 6.86%
  YoY % 10.94% -4.71% -4.05% -9.68% 6.65% 52.45% -
  Horiz. % 148.95% 134.27% 140.91% 146.85% 162.59% 152.45% 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
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
2. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers