[F&N] QoQ Annualized Quarter Result on 30-Sep-2002 [#4]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
08-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#4]
Profit Trend
QoQ- -7.49%
YoY- 16.74%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,585,801 1,610,190 1,648,036 1,521,988 1,551,265 1,567,960 1,588,108 -0.09%
PBT 149,334 154,502 158,052 122,315 128,796 130,206 125,312 12.43%
Tax -69,729 -46,144 -46,296 -34,597 -33,980 -35,698 -34,596 59.76%
NP 79,605 108,358 111,756 87,718 94,816 94,508 90,716 -8.36%
-
NP to SH 79,605 108,358 111,756 87,718 94,816 94,508 90,716 -8.36%
-
Tax Rate 46.69% 29.87% 29.29% 28.29% 26.38% 27.42% 27.61% -
Total Cost 1,506,196 1,501,832 1,536,280 1,434,270 1,456,449 1,473,452 1,497,392 0.39%
-
Net Worth 975,999 1,005,163 1,006,520 973,455 956,456 948,632 939,052 2.61%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 47,667 71,288 - 32,091 - 35,529 - -
Div Payout % 59.88% 65.79% - 36.59% - 37.59% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 975,999 1,005,163 1,006,520 973,455 956,456 948,632 939,052 2.61%
NOSH 357,508 356,440 358,192 356,577 355,560 355,293 354,359 0.59%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 5.02% 6.73% 6.78% 5.76% 6.11% 6.03% 5.71% -
ROE 8.16% 10.78% 11.10% 9.01% 9.91% 9.96% 9.66% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 443.57 451.74 460.10 426.83 436.29 441.31 448.16 -0.68%
EPS 22.27 30.40 31.20 24.60 26.67 26.60 25.60 -8.89%
DPS 13.33 20.00 0.00 9.00 0.00 10.00 0.00 -
NAPS 2.73 2.82 2.81 2.73 2.69 2.67 2.65 2.00%
Adjusted Per Share Value based on latest NOSH - 353,319
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 432.88 439.53 449.86 415.46 423.45 428.01 433.51 -0.09%
EPS 21.73 29.58 30.51 23.94 25.88 25.80 24.76 -8.35%
DPS 13.01 19.46 0.00 8.76 0.00 9.70 0.00 -
NAPS 2.6642 2.7438 2.7475 2.6572 2.6108 2.5895 2.5633 2.61%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 3.52 3.14 3.48 3.50 3.60 3.52 3.58 -
P/RPS 0.79 0.70 0.76 0.82 0.83 0.80 0.80 -0.83%
P/EPS 15.81 10.33 11.15 14.23 13.50 13.23 13.98 8.57%
EY 6.33 9.68 8.97 7.03 7.41 7.56 7.15 -7.82%
DY 3.79 6.37 0.00 2.57 0.00 2.84 0.00 -
P/NAPS 1.29 1.11 1.24 1.28 1.34 1.32 1.35 -2.99%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 08/08/03 08/05/03 25/02/03 08/11/02 19/08/02 08/05/02 19/02/02 -
Price 3.66 3.20 3.20 3.50 3.60 3.50 3.66 -
P/RPS 0.83 0.71 0.70 0.82 0.83 0.79 0.82 0.81%
P/EPS 16.44 10.53 10.26 14.23 13.50 13.16 14.30 9.77%
EY 6.08 9.50 9.75 7.03 7.41 7.60 6.99 -8.90%
DY 3.64 6.25 0.00 2.57 0.00 2.86 0.00 -
P/NAPS 1.34 1.13 1.14 1.28 1.34 1.31 1.38 -1.94%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment