Highlights

[F&N] YoY TTM Result on 2013-09-30 [#4]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 07-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Sep-2013  [#4]
Profit Trend QoQ -     2.54%    YoY -     -5.31%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 4,124,773 4,060,239 3,818,802 3,508,225 3,224,905 3,915,431 3,637,726 2.11%
  YoY % 1.59% 6.32% 8.85% 8.79% -17.64% 7.63% -
  Horiz. % 113.39% 111.61% 104.98% 96.44% 88.65% 107.63% 100.00%
PBT 442,937 333,829 315,469 307,765 230,208 463,656 388,983 2.19%
  YoY % 32.68% 5.82% 2.50% 33.69% -50.35% 19.20% -
  Horiz. % 113.87% 85.82% 81.10% 79.12% 59.18% 119.20% 100.00%
Tax -57,567 -53,757 -56,061 -48,307 43,782 -80,526 305,066 -
  YoY % -7.09% 4.11% -16.05% -210.34% 154.37% -126.40% -
  Horiz. % -18.87% -17.62% -18.38% -15.83% 14.35% -26.40% 100.00%
NP 385,370 280,072 259,408 259,458 273,990 383,130 694,049 -9.33%
  YoY % 37.60% 7.97% -0.02% -5.30% -28.49% -44.80% -
  Horiz. % 55.52% 40.35% 37.38% 37.38% 39.48% 55.20% 100.00%
NP to SH 385,372 280,074 259,429 259,485 274,030 383,130 695,291 -9.36%
  YoY % 37.60% 7.96% -0.02% -5.31% -28.48% -44.90% -
  Horiz. % 55.43% 40.28% 37.31% 37.32% 39.41% 55.10% 100.00%
Tax Rate 13.00 % 16.10 % 17.77 % 15.70 % -19.02 % 17.37 % -78.43 % -
  YoY % -19.25% -9.40% 13.18% 182.54% -209.50% 122.15% -
  Horiz. % -16.58% -20.53% -22.66% -20.02% 24.25% -22.15% 100.00%
Total Cost 3,739,403 3,780,167 3,559,394 3,248,767 2,950,915 3,532,301 2,943,677 4.06%
  YoY % -1.08% 6.20% 9.56% 10.09% -16.46% 20.00% -
  Horiz. % 127.03% 128.42% 120.92% 110.36% 100.25% 120.00% 100.00%
Net Worth 1,987,168 1,873,721 1,690,240 1,646,091 1,544,135 1,554,643 1,792,944 1.73%
  YoY % 6.05% 10.86% 2.68% 6.60% -0.68% -13.29% -
  Horiz. % 110.83% 104.51% 94.27% 91.81% 86.12% 86.71% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 210,621 130,719 201,269 218,164 209,188 348,136 586,388 -15.68%
  YoY % 61.12% -35.05% -7.74% 4.29% -39.91% -40.63% -
  Horiz. % 35.92% 22.29% 34.32% 37.20% 35.67% 59.37% 100.00%
Div Payout % 54.65 % 46.67 % 77.58 % 84.08 % 76.34 % 90.87 % 84.34 % -6.97%
  YoY % 17.10% -39.84% -7.73% 10.14% -15.99% 7.74% -
  Horiz. % 64.80% 55.34% 91.98% 99.69% 90.51% 107.74% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,987,168 1,873,721 1,690,240 1,646,091 1,544,135 1,554,643 1,792,944 1.73%
  YoY % 6.05% 10.86% 2.68% 6.60% -0.68% -13.29% -
  Horiz. % 110.83% 104.51% 94.27% 91.81% 86.12% 86.71% 100.00%
NOSH 365,961 365,961 365,852 363,375 360,779 359,040 356,450 0.44%
  YoY % -0.00% 0.03% 0.68% 0.72% 0.48% 0.73% -
  Horiz. % 102.67% 102.67% 102.64% 101.94% 101.21% 100.73% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.34 % 6.90 % 6.79 % 7.40 % 8.50 % 9.79 % 19.08 % -11.21%
  YoY % 35.36% 1.62% -8.24% -12.94% -13.18% -48.69% -
  Horiz. % 48.95% 36.16% 35.59% 38.78% 44.55% 51.31% 100.00%
ROE 19.39 % 14.95 % 15.35 % 15.76 % 17.75 % 24.64 % 38.78 % -10.90%
  YoY % 29.70% -2.61% -2.60% -11.21% -27.96% -36.46% -
  Horiz. % 50.00% 38.55% 39.58% 40.64% 45.77% 63.54% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1,127.11 1,109.47 1,043.81 965.45 893.87 1,090.53 1,020.54 1.67%
  YoY % 1.59% 6.29% 8.12% 8.01% -18.03% 6.86% -
  Horiz. % 110.44% 108.71% 102.28% 94.60% 87.59% 106.86% 100.00%
EPS 105.30 76.53 70.91 71.41 75.96 106.71 195.06 -9.76%
  YoY % 37.59% 7.93% -0.70% -5.99% -28.82% -45.29% -
  Horiz. % 53.98% 39.23% 36.35% 36.61% 38.94% 54.71% 100.00%
DPS 57.50 35.72 55.00 60.00 58.00 96.96 164.50 -16.06%
  YoY % 60.97% -35.05% -8.33% 3.45% -40.18% -41.06% -
  Horiz. % 34.95% 21.71% 33.43% 36.47% 35.26% 58.94% 100.00%
NAPS 5.4300 5.1200 4.6200 4.5300 4.2800 4.3300 5.0300 1.28%
  YoY % 6.05% 10.82% 1.99% 5.84% -1.15% -13.92% -
  Horiz. % 107.95% 101.79% 91.85% 90.06% 85.09% 86.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,410
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1,124.60 1,107.00 1,041.17 956.50 879.25 1,067.52 991.80 2.11%
  YoY % 1.59% 6.32% 8.85% 8.79% -17.64% 7.63% -
  Horiz. % 113.39% 111.62% 104.98% 96.44% 88.65% 107.63% 100.00%
EPS 105.07 76.36 70.73 70.75 74.71 104.46 189.57 -9.36%
  YoY % 37.60% 7.96% -0.03% -5.30% -28.48% -44.90% -
  Horiz. % 55.43% 40.28% 37.31% 37.32% 39.41% 55.10% 100.00%
DPS 57.42 35.64 54.87 59.48 57.03 94.92 159.88 -15.68%
  YoY % 61.11% -35.05% -7.75% 4.30% -39.92% -40.63% -
  Horiz. % 35.91% 22.29% 34.32% 37.20% 35.67% 59.37% 100.00%
NAPS 5.4179 5.1086 4.6083 4.4880 4.2100 4.2386 4.8884 1.73%
  YoY % 6.05% 10.86% 2.68% 6.60% -0.67% -13.29% -
  Horiz. % 110.83% 104.50% 94.27% 91.81% 86.12% 86.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 24.0600 18.3000 16.9800 18.6000 18.2000 16.5000 14.4600 -
P/RPS 2.13 1.65 1.63 1.93 2.04 1.51 1.42 6.98%
  YoY % 29.09% 1.23% -15.54% -5.39% 35.10% 6.34% -
  Horiz. % 150.00% 116.20% 114.79% 135.92% 143.66% 106.34% 100.00%
P/EPS 22.85 23.91 23.95 26.05 23.96 15.46 7.41 20.62%
  YoY % -4.43% -0.17% -8.06% 8.72% 54.98% 108.64% -
  Horiz. % 308.37% 322.67% 323.21% 351.55% 323.35% 208.64% 100.00%
EY 4.38 4.18 4.18 3.84 4.17 6.47 13.49 -17.08%
  YoY % 4.78% 0.00% 8.85% -7.91% -35.55% -52.04% -
  Horiz. % 32.47% 30.99% 30.99% 28.47% 30.91% 47.96% 100.00%
DY 2.39 1.95 3.24 3.23 3.19 5.88 11.38 -22.88%
  YoY % 22.56% -39.81% 0.31% 1.25% -45.75% -48.33% -
  Horiz. % 21.00% 17.14% 28.47% 28.38% 28.03% 51.67% 100.00%
P/NAPS 4.43 3.57 3.68 4.11 4.25 3.81 2.87 7.50%
  YoY % 24.09% -2.99% -10.46% -3.29% 11.55% 32.75% -
  Horiz. % 154.36% 124.39% 128.22% 143.21% 148.08% 132.75% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 03/11/16 03/11/15 06/11/14 07/11/13 08/11/12 04/11/11 08/11/10 -
Price 24.3000 18.0000 16.1200 18.5800 18.7400 17.1400 14.6200 -
P/RPS 2.16 1.62 1.54 1.92 2.10 1.57 1.43 7.11%
  YoY % 33.33% 5.19% -19.79% -8.57% 33.76% 9.79% -
  Horiz. % 151.05% 113.29% 107.69% 134.27% 146.85% 109.79% 100.00%
P/EPS 23.08 23.52 22.73 26.02 24.67 16.06 7.50 20.58%
  YoY % -1.87% 3.48% -12.64% 5.47% 53.61% 114.13% -
  Horiz. % 307.73% 313.60% 303.07% 346.93% 328.93% 214.13% 100.00%
EY 4.33 4.25 4.40 3.84 4.05 6.23 13.34 -17.09%
  YoY % 1.88% -3.41% 14.58% -5.19% -34.99% -53.30% -
  Horiz. % 32.46% 31.86% 32.98% 28.79% 30.36% 46.70% 100.00%
DY 2.37 1.98 3.41 3.23 3.09 5.66 11.25 -22.84%
  YoY % 19.70% -41.94% 5.57% 4.53% -45.41% -49.69% -
  Horiz. % 21.07% 17.60% 30.31% 28.71% 27.47% 50.31% 100.00%
P/NAPS 4.48 3.52 3.49 4.10 4.38 3.96 2.91 7.45%
  YoY % 27.27% 0.86% -14.88% -6.39% 10.61% 36.08% -
  Horiz. % 153.95% 120.96% 119.93% 140.89% 150.52% 136.08% 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.
 


 

146  236  439  1382 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 BARAKAH 0.075-0.01 
 NIHSIN-WB 0.07-0.01 
 LAMBO 0.070.00 
 LAMBO-WB 0.010.00 
 IOIPG 1.190.00 
 KNM 0.185-0.005 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
 DAYANG 1.14-0.01 
Partners & Brokers