Highlights

[F&N] YoY TTM Result on 2016-03-31 [#2]

Stock [F&N]: FRASER & NEAVE HOLDINGS BHD
Announcement Date 04-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 31-Mar-2016  [#2]
Profit Trend QoQ -     5.55%    YoY -     45.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 4,101,024 4,156,127 4,136,497 3,911,856 3,671,896 3,470,663 3,351,664 3.42%
  YoY % -1.33% 0.47% 5.74% 6.54% 5.80% 3.55% -
  Horiz. % 122.36% 124.00% 123.42% 116.71% 109.55% 103.55% 100.00%
PBT 308,961 424,279 445,484 314,371 345,218 250,415 277,268 1.82%
  YoY % -27.18% -4.76% 41.71% -8.94% 37.86% -9.68% -
  Horiz. % 111.43% 153.02% 160.67% 113.38% 124.51% 90.32% 100.00%
Tax -20,581 -46,792 -63,605 -51,387 -60,044 -14,096 15,593 -
  YoY % 56.02% 26.43% -23.78% 14.42% -325.96% -190.40% -
  Horiz. % -131.99% -300.08% -407.91% -329.55% -385.07% -90.40% 100.00%
NP 288,380 377,487 381,879 262,984 285,174 236,319 292,861 -0.26%
  YoY % -23.61% -1.15% 45.21% -7.78% 20.67% -19.31% -
  Horiz. % 98.47% 128.90% 130.40% 89.80% 97.38% 80.69% 100.00%
NP to SH 288,419 377,497 381,881 262,997 285,201 236,368 292,861 -0.25%
  YoY % -23.60% -1.15% 45.20% -7.79% 20.66% -19.29% -
  Horiz. % 98.48% 128.90% 130.40% 89.80% 97.38% 80.71% 100.00%
Tax Rate 6.66 % 11.03 % 14.28 % 16.35 % 17.39 % 5.63 % -5.62 % -
  YoY % -39.62% -22.76% -12.66% -5.98% 208.88% 200.18% -
  Horiz. % -118.51% -196.26% -254.09% -290.93% -309.43% -100.18% 100.00%
Total Cost 3,812,644 3,778,640 3,754,618 3,648,872 3,386,722 3,234,344 3,058,803 3.74%
  YoY % 0.90% 0.64% 2.90% 7.74% 4.71% 5.74% -
  Horiz. % 124.64% 123.53% 122.75% 119.29% 110.72% 105.74% 100.00%
Net Worth 2,203,753 2,154,561 1,907,255 1,764,076 1,643,701 1,565,515 1,474,286 6.93%
  YoY % 2.28% 12.97% 8.12% 7.32% 4.99% 6.19% -
  Horiz. % 149.48% 146.14% 129.37% 119.66% 111.49% 106.19% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 210,506 210,552 228,919 121,534 146,155 209,910 294,697 -5.45%
  YoY % -0.02% -8.02% 88.36% -16.85% -30.37% -28.77% -
  Horiz. % 71.43% 71.45% 77.68% 41.24% 49.60% 71.23% 100.00%
Div Payout % 72.99 % 55.78 % 59.95 % 46.21 % 51.25 % 88.81 % 100.63 % -5.21%
  YoY % 30.85% -6.96% 29.73% -9.83% -42.29% -11.75% -
  Horiz. % 72.53% 55.43% 59.57% 45.92% 50.93% 88.25% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 2,203,753 2,154,561 1,907,255 1,764,076 1,643,701 1,565,515 1,474,286 6.93%
  YoY % 2.28% 12.97% 8.12% 7.32% 4.99% 6.19% -
  Horiz. % 149.48% 146.14% 129.37% 119.66% 111.49% 106.19% 100.00%
NOSH 366,072 366,422 366,076 365,233 366,080 364,073 360,461 0.26%
  YoY % -0.10% 0.09% 0.23% -0.23% 0.55% 1.00% -
  Horiz. % 101.56% 101.65% 101.56% 101.32% 101.56% 101.00% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.03 % 9.08 % 9.23 % 6.72 % 7.77 % 6.81 % 8.74 % -3.56%
  YoY % -22.58% -1.63% 37.35% -13.51% 14.10% -22.08% -
  Horiz. % 80.43% 103.89% 105.61% 76.89% 88.90% 77.92% 100.00%
ROE 13.09 % 17.52 % 20.02 % 14.91 % 17.35 % 15.10 % 19.86 % -6.71%
  YoY % -25.29% -12.49% 34.27% -14.06% 14.90% -23.97% -
  Horiz. % 65.91% 88.22% 100.81% 75.08% 87.36% 76.03% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1,120.28 1,134.25 1,129.96 1,071.06 1,003.03 953.29 929.83 3.15%
  YoY % -1.23% 0.38% 5.50% 6.78% 5.22% 2.52% -
  Horiz. % 120.48% 121.98% 121.52% 115.19% 107.87% 102.52% 100.00%
EPS 78.79 103.02 104.32 72.01 77.91 64.92 81.25 -0.51%
  YoY % -23.52% -1.25% 44.87% -7.57% 20.01% -20.10% -
  Horiz. % 96.97% 126.79% 128.39% 88.63% 95.89% 79.90% 100.00%
DPS 57.50 57.50 62.50 33.22 40.22 58.00 82.00 -5.74%
  YoY % 0.00% -8.00% 88.14% -17.40% -30.66% -29.27% -
  Horiz. % 70.12% 70.12% 76.22% 40.51% 49.05% 70.73% 100.00%
NAPS 6.0200 5.8800 5.2100 4.8300 4.4900 4.3000 4.0900 6.65%
  YoY % 2.38% 12.86% 7.87% 7.57% 4.42% 5.13% -
  Horiz. % 147.19% 143.77% 127.38% 118.09% 109.78% 105.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,778
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1,118.12 1,133.14 1,127.79 1,066.54 1,001.12 946.26 913.81 3.42%
  YoY % -1.33% 0.47% 5.74% 6.53% 5.80% 3.55% -
  Horiz. % 122.36% 124.00% 123.42% 116.71% 109.55% 103.55% 100.00%
EPS 78.64 102.92 104.12 71.70 77.76 64.44 79.85 -0.25%
  YoY % -23.59% -1.15% 45.22% -7.79% 20.67% -19.30% -
  Horiz. % 98.48% 128.89% 130.39% 89.79% 97.38% 80.70% 100.00%
DPS 57.39 57.41 62.41 33.14 39.85 57.23 80.35 -5.45%
  YoY % -0.03% -8.01% 88.32% -16.84% -30.37% -28.77% -
  Horiz. % 71.43% 71.45% 77.67% 41.24% 49.60% 71.23% 100.00%
NAPS 6.0084 5.8743 5.2000 4.8097 4.4815 4.2683 4.0196 6.93%
  YoY % 2.28% 12.97% 8.11% 7.32% 4.99% 6.19% -
  Horiz. % 149.48% 146.14% 129.37% 119.66% 111.49% 106.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 33.3800 24.6800 20.7000 18.1600 18.0200 18.5000 18.8800 -
P/RPS 2.98 2.18 1.83 1.70 1.80 1.94 2.03 6.60%
  YoY % 36.70% 19.13% 7.65% -5.56% -7.22% -4.43% -
  Horiz. % 146.80% 107.39% 90.15% 83.74% 88.67% 95.57% 100.00%
P/EPS 42.37 23.96 19.84 25.22 23.13 28.50 23.24 10.52%
  YoY % 76.84% 20.77% -21.33% 9.04% -18.84% 22.63% -
  Horiz. % 182.31% 103.10% 85.37% 108.52% 99.53% 122.63% 100.00%
EY 2.36 4.17 5.04 3.97 4.32 3.51 4.30 -9.51%
  YoY % -43.41% -17.26% 26.95% -8.10% 23.08% -18.37% -
  Horiz. % 54.88% 96.98% 117.21% 92.33% 100.47% 81.63% 100.00%
DY 1.72 2.33 3.02 1.83 2.23 3.14 4.34 -14.29%
  YoY % -26.18% -22.85% 65.03% -17.94% -28.98% -27.65% -
  Horiz. % 39.63% 53.69% 69.59% 42.17% 51.38% 72.35% 100.00%
P/NAPS 5.54 4.20 3.97 3.76 4.01 4.30 4.62 3.07%
  YoY % 31.90% 5.79% 5.59% -6.23% -6.74% -6.93% -
  Horiz. % 119.91% 90.91% 85.93% 81.39% 86.80% 93.07% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 03/05/18 03/05/17 04/05/16 05/05/15 07/05/14 07/05/13 07/05/12 -
Price 35.6400 24.8800 22.1800 18.5400 18.0800 18.0800 19.0000 -
P/RPS 3.18 2.19 1.96 1.73 1.80 1.90 2.04 7.68%
  YoY % 45.21% 11.73% 13.29% -3.89% -5.26% -6.86% -
  Horiz. % 155.88% 107.35% 96.08% 84.80% 88.24% 93.14% 100.00%
P/EPS 45.24 24.15 21.26 25.75 23.21 27.85 23.39 11.62%
  YoY % 87.33% 13.59% -17.44% 10.94% -16.66% 19.07% -
  Horiz. % 193.42% 103.25% 90.89% 110.09% 99.23% 119.07% 100.00%
EY 2.21 4.14 4.70 3.88 4.31 3.59 4.28 -10.43%
  YoY % -46.62% -11.91% 21.13% -9.98% 20.06% -16.12% -
  Horiz. % 51.64% 96.73% 109.81% 90.65% 100.70% 83.88% 100.00%
DY 1.61 2.31 2.82 1.79 2.22 3.21 4.32 -15.16%
  YoY % -30.30% -18.09% 57.54% -19.37% -30.84% -25.69% -
  Horiz. % 37.27% 53.47% 65.28% 41.44% 51.39% 74.31% 100.00%
P/NAPS 5.92 4.23 4.26 3.84 4.03 4.20 4.65 4.10%
  YoY % 39.95% -0.70% 10.94% -4.71% -4.05% -9.68% -
  Horiz. % 127.31% 90.97% 91.61% 82.58% 86.67% 90.32% 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.
 


 

117  97  388  1583 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 DYNACIA 0.0950.00 
 SAPNRG-WA 0.145+0.01 
 PERDANA 0.45+0.02 
 SAPNRG 0.345+0.005 
 JAG 0.0550.00 
 SENDAI 0.50+0.025 
 HUBLINE 0.06+0.005 
 HSI-H6F 0.19-0.01 
 VS 1.04+0.02 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
4. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. Intraday Only - Dayang after Oversold. Going to rebound later? Oversold Chart
7. Dayang snaps rally after downgrade, short selling suspended Good Articles to Share
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers