Highlights

[F&N] YoY Quarter Result on 2017-03-31 [#2]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 03-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 31-Mar-2017  [#2]
Profit Trend QoQ -     -15.87%    YoY -     18.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,025,444 1,014,542 992,739 999,167 939,885 935,395 865,274 2.87%
  YoY % 1.07% 2.20% -0.64% 6.31% 0.48% 8.10% -
  Horiz. % 118.51% 117.25% 114.73% 115.47% 108.62% 108.10% 100.00%
PBT 133,959 100,911 116,788 107,612 86,554 82,766 65,335 12.71%
  YoY % 32.75% -13.59% 8.53% 24.33% 4.58% 26.68% -
  Horiz. % 205.03% 154.45% 178.75% 164.71% 132.48% 126.68% 100.00%
Tax -29,541 -8,355 -9,715 -17,043 -16,065 -14,675 -11,025 17.84%
  YoY % -253.57% 14.00% 43.00% -6.09% -9.47% -33.11% -
  Horiz. % 267.95% 75.78% 88.12% 154.59% 145.71% 133.11% 100.00%
NP 104,418 92,556 107,073 90,569 70,489 68,091 54,310 11.50%
  YoY % 12.82% -13.56% 18.22% 28.49% 3.52% 25.37% -
  Horiz. % 192.26% 170.42% 197.15% 166.76% 129.79% 125.37% 100.00%
NP to SH 104,427 92,565 107,079 90,570 70,490 68,091 54,319 11.50%
  YoY % 12.81% -13.55% 18.23% 28.49% 3.52% 25.35% -
  Horiz. % 192.25% 170.41% 197.13% 166.74% 129.77% 125.35% 100.00%
Tax Rate 22.05 % 8.28 % 8.32 % 15.84 % 18.56 % 17.73 % 16.87 % 4.56%
  YoY % 166.30% -0.48% -47.47% -14.66% 4.68% 5.10% -
  Horiz. % 130.71% 49.08% 49.32% 93.89% 110.02% 105.10% 100.00%
Total Cost 921,026 921,986 885,666 908,598 869,396 867,304 810,964 2.14%
  YoY % -0.10% 4.10% -2.52% 4.51% 0.24% 6.95% -
  Horiz. % 113.57% 113.69% 109.21% 112.04% 107.21% 106.95% 100.00%
Net Worth 2,422,021 2,203,753 2,154,561 1,910,403 1,764,076 1,643,701 1,565,515 7.54%
  YoY % 9.90% 2.28% 12.78% 8.29% 7.32% 4.99% -
  Horiz. % 154.71% 140.77% 137.63% 122.03% 112.68% 104.99% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 99,082 98,839 98,933 99,003 803 80,537 72,814 5.27%
  YoY % 0.25% -0.10% -0.07% 12,221.36% -99.00% 10.61% -
  Horiz. % 136.08% 135.74% 135.87% 135.97% 1.10% 110.61% 100.00%
Div Payout % 94.88 % 106.78 % 92.39 % 109.31 % 1.14 % 118.28 % 134.05 % -5.59%
  YoY % -11.14% 15.58% -15.48% 9,488.60% -99.04% -11.76% -
  Horiz. % 70.78% 79.66% 68.92% 81.54% 0.85% 88.24% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 2,422,021 2,203,753 2,154,561 1,910,403 1,764,076 1,643,701 1,565,515 7.54%
  YoY % 9.90% 2.28% 12.78% 8.29% 7.32% 4.99% -
  Horiz. % 154.71% 140.77% 137.63% 122.03% 112.68% 104.99% 100.00%
NOSH 366,973 366,072 366,422 366,076 365,233 366,080 364,073 0.13%
  YoY % 0.25% -0.10% 0.09% 0.23% -0.23% 0.55% -
  Horiz. % 100.80% 100.55% 100.65% 100.55% 100.32% 100.55% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 10.18 % 9.12 % 10.79 % 9.06 % 7.50 % 7.28 % 6.28 % 8.38%
  YoY % 11.62% -15.48% 19.09% 20.80% 3.02% 15.92% -
  Horiz. % 162.10% 145.22% 171.82% 144.27% 119.43% 115.92% 100.00%
ROE 4.31 % 4.20 % 4.97 % 4.74 % 4.00 % 4.14 % 3.47 % 3.68%
  YoY % 2.62% -15.49% 4.85% 18.50% -3.38% 19.31% -
  Horiz. % 124.21% 121.04% 143.23% 136.60% 115.27% 119.31% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 279.43 277.14 270.93 272.49 257.34 255.52 237.66 2.73%
  YoY % 0.83% 2.29% -0.57% 5.89% 0.71% 7.51% -
  Horiz. % 117.58% 116.61% 114.00% 114.66% 108.28% 107.51% 100.00%
EPS 28.50 25.30 29.20 24.70 19.30 18.60 14.90 11.41%
  YoY % 12.65% -13.36% 18.22% 27.98% 3.76% 24.83% -
  Horiz. % 191.28% 169.80% 195.97% 165.77% 129.53% 124.83% 100.00%
DPS 27.00 27.00 27.00 27.00 0.22 22.00 20.00 5.13%
  YoY % 0.00% 0.00% 0.00% 12,172.73% -99.00% 10.00% -
  Horiz. % 135.00% 135.00% 135.00% 135.00% 1.10% 110.00% 100.00%
NAPS 6.6000 6.0200 5.8800 5.2100 4.8300 4.4900 4.3000 7.40%
  YoY % 9.63% 2.38% 12.86% 7.87% 7.57% 4.42% -
  Horiz. % 153.49% 140.00% 136.74% 121.16% 112.33% 104.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 279.58 276.61 270.66 272.42 256.25 255.03 235.91 2.87%
  YoY % 1.07% 2.20% -0.65% 6.31% 0.48% 8.10% -
  Horiz. % 118.51% 117.25% 114.73% 115.48% 108.62% 108.10% 100.00%
EPS 28.47 25.24 29.19 24.69 19.22 18.56 14.81 11.50%
  YoY % 12.80% -13.53% 18.23% 28.46% 3.56% 25.32% -
  Horiz. % 192.23% 170.43% 197.10% 166.71% 129.78% 125.32% 100.00%
DPS 27.01 26.95 26.97 26.99 0.22 21.96 19.85 5.26%
  YoY % 0.22% -0.07% -0.07% 12,168.18% -99.00% 10.63% -
  Horiz. % 136.07% 135.77% 135.87% 135.97% 1.11% 110.63% 100.00%
NAPS 6.6035 6.0084 5.8743 5.2086 4.8097 4.4815 4.2683 7.54%
  YoY % 9.90% 2.28% 12.78% 8.29% 7.32% 4.99% -
  Horiz. % 154.71% 140.77% 137.63% 122.03% 112.68% 104.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 34.8400 33.3800 24.6800 20.7000 18.1600 18.0200 18.5000 -
P/RPS 12.47 12.04 9.11 7.49 7.06 7.05 7.78 8.18%
  YoY % 3.57% 32.16% 21.63% 6.09% 0.14% -9.38% -
  Horiz. % 160.28% 154.76% 117.10% 96.27% 90.75% 90.62% 100.00%
P/EPS 122.43 132.01 84.45 83.81 94.09 96.88 124.00 -0.21%
  YoY % -7.26% 56.32% 0.76% -10.93% -2.88% -21.87% -
  Horiz. % 98.73% 106.46% 68.10% 67.59% 75.88% 78.13% 100.00%
EY 0.82 0.76 1.18 1.19 1.06 1.03 0.81 0.20%
  YoY % 7.89% -35.59% -0.84% 12.26% 2.91% 27.16% -
  Horiz. % 101.23% 93.83% 145.68% 146.91% 130.86% 127.16% 100.00%
DY 0.77 0.81 1.09 1.30 0.01 1.22 1.08 -5.48%
  YoY % -4.94% -25.69% -16.15% 12,900.00% -99.18% 12.96% -
  Horiz. % 71.30% 75.00% 100.93% 120.37% 0.93% 112.96% 100.00%
P/NAPS 5.28 5.54 4.20 3.97 3.76 4.01 4.30 3.48%
  YoY % -4.69% 31.90% 5.79% 5.59% -6.23% -6.74% -
  Horiz. % 122.79% 128.84% 97.67% 92.33% 87.44% 93.26% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/04/19 03/05/18 03/05/17 04/05/16 05/05/15 07/05/14 07/05/13 -
Price 34.7200 35.6400 24.8800 22.1800 18.5400 18.0800 18.0800 -
P/RPS 12.43 12.86 9.18 8.03 7.20 7.08 7.61 8.52%
  YoY % -3.34% 40.09% 14.32% 11.53% 1.69% -6.96% -
  Horiz. % 163.34% 168.99% 120.63% 105.52% 94.61% 93.04% 100.00%
P/EPS 122.01 140.95 85.14 89.80 96.06 97.20 121.18 0.11%
  YoY % -13.44% 65.55% -5.19% -6.52% -1.17% -19.79% -
  Horiz. % 100.68% 116.31% 70.26% 74.10% 79.27% 80.21% 100.00%
EY 0.82 0.71 1.17 1.11 1.04 1.03 0.83 -0.20%
  YoY % 15.49% -39.32% 5.41% 6.73% 0.97% 24.10% -
  Horiz. % 98.80% 85.54% 140.96% 133.73% 125.30% 124.10% 100.00%
DY 0.78 0.76 1.09 1.22 0.01 1.22 1.11 -5.71%
  YoY % 2.63% -30.28% -10.66% 12,100.00% -99.18% 9.91% -
  Horiz. % 70.27% 68.47% 98.20% 109.91% 0.90% 109.91% 100.00%
P/NAPS 5.26 5.92 4.23 4.26 3.84 4.03 4.20 3.82%
  YoY % -11.15% 39.95% -0.70% 10.94% -4.71% -4.05% -
  Horiz. % 125.24% 140.95% 100.71% 101.43% 91.43% 95.95% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers