[F&N] QoQ Annualized Quarter Result on 31-Dec-2018 [#1]

Stock

[F&N] FRASER & NEAVE HOLDINGS BHD

Announcement Date

31-Jan-2019

Admission Sponsor

Sponsor

Financial Year

30-Sep-2019

Quarter

31-Dec-2018 [#1]

Profit Trend

QoQ- 27.6%

YoY- 15.0%

Quarter Report

Interim Q1 FY19 Financial Results.pdf

Latest QR

Upcoming QR

F&N's Result

F&N's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Annualized Quarter Result
Revenue	4,077,138	4,136,069	4,071,432	4,041,088	4,109,859	4,150,958	4,166,944	-1.44%
YoY %	-1.42%	1.59%	0.75%	-1.67%	-0.99%	-0.38%	-	-
Horiz. %	97.84%	99.26%	97.71%	96.98%	98.63%	99.62%	100.00%	-
PBT	532,956	591,340	576,034	616,232	422,729	430,773	432,086	14.99%
YoY %	-9.87%	2.66%	-6.52%	45.77%	-1.87%	-0.30%	-	-
Horiz. %	123.34%	136.86%	133.31%	142.62%	97.83%	99.70%	100.00%	-
Tax	-122,732	-135,064	-121,492	-124,820	-37,633	-25,618	-33,324	138.29%
YoY %	9.13%	-11.17%	2.67%	-231.68%	-46.90%	23.12%	-	-
Horiz. %	368.30%	405.31%	364.58%	374.56%	112.93%	76.88%	100.00%	-
NP	410,224	456,276	454,542	491,412	385,096	405,154	398,762	1.90%
YoY %	-10.09%	0.38%	-7.50%	27.61%	-4.95%	1.60%	-	-
Horiz. %	102.87%	114.42%	113.99%	123.23%	96.57%	101.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	410,260	456,310	454,578	491,448	385,133	405,192	398,798	1.90%
YoY %	-10.09%	0.38%	-7.50%	27.60%	-4.95%	1.60%	-	-
Horiz. %	102.87%	114.42%	113.99%	123.23%	96.57%	101.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.03%	22.84%	21.09%	20.26%	8.90%	5.95%	7.71%	-
YoY %	0.83%	8.30%	4.10%	127.64%	49.58%	-22.83%	-	-
Horiz. %	298.70%	296.24%	273.54%	262.78%	115.43%	77.17%	100.00%	-
Total Cost	3,666,914	3,679,793	3,616,890	3,549,676	3,724,763	3,745,804	3,768,182	-1.79%
YoY %	-0.35%	1.74%	1.89%	-4.70%	-0.56%	-0.59%	-	-
Horiz. %	97.31%	97.65%	95.99%	94.20%	98.85%	99.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,529,043	2,460,302	2,422,021	2,425,243	2,312,047	2,205,926	2,203,753	9.60%
YoY %	2.79%	1.58%	-0.13%	4.90%	4.81%	0.10%	-	-
Horiz. %	114.76%	111.64%	109.90%	110.05%	104.91%	100.10%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	219,916	131,998	198,165	-	210,685	131,915	197,678	7.35%
YoY %	66.61%	-33.39%	0.00%	-	59.71%	-33.27%	-	-
Horiz. %	111.25%	66.77%	100.25%	-	106.58%	66.73%	100.00%	-
Div Payout %	53.60%	28.93%	43.59%	-	54.70%	32.56%	49.57%	-
YoY %	85.27%	-33.63%	0.00%	-	68.00%	-34.32%	-	-
Horiz. %	108.13%	58.36%	87.94%	-	110.35%	65.68%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	2,529,043	2,460,302	2,422,021	2,425,243	2,312,047	2,205,926	2,203,753	9.60%
YoY %	2.79%	1.58%	-0.13%	4.90%	4.81%	0.10%	-	-
Horiz. %	114.76%	111.64%	109.90%	110.05%	104.91%	100.10%	100.00%	-
NOSH	366,778	366,778	366,778	366,778	366,778	366,778	366,778	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	10.06%	11.03%	11.16%	12.16%	9.37%	9.76%	9.57%	-
YoY %	-8.79%	-1.16%	-8.22%	29.78%	-4.00%	1.99%	-	-
Horiz. %	105.12%	115.26%	116.61%	127.06%	97.91%	101.99%	100.00%	-
ROE	16.22%	18.55%	18.77%	20.26%	16.66%	18.37%	18.10%	-
YoY %	-12.56%	-1.17%	-7.35%	21.61%	-9.31%	1.49%	-	-
Horiz. %	89.61%	102.49%	103.70%	111.93%	92.04%	101.49%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	1,112.37	1,128.03	1,109.46	1,103.06	1,121.66	1,132.80	1,138.29	-1.52%
YoY %	-1.39%	1.67%	0.58%	-1.66%	-0.98%	-0.48%	-	-
Horiz. %	97.72%	99.10%	97.47%	96.91%	98.54%	99.52%	100.00%	-
EPS	111.90	124.40	124.00	134.00	104.90	110.40	109.00	1.76%
YoY %	-10.05%	0.32%	-7.46%	27.74%	-4.98%	1.28%	-	-
Horiz. %	102.66%	114.13%	113.76%	122.94%	96.24%	101.28%	100.00%	-
DPS	60.00	36.00	54.00	0.00	57.50	36.00	54.00	7.26%
YoY %	66.67%	-33.33%	0.00%	0.00%	59.72%	-33.33%	-	-
Horiz. %	111.11%	66.67%	100.00%	0.00%	106.48%	66.67%	100.00%	-
NAPS	6.90	6.71	6.60	6.62	6.31	6.02	6.02	9.51%
YoY %	2.83%	1.67%	-0.30%	4.91%	4.82%	0.00%	-	-
Horiz. %	114.62%	111.46%	109.63%	109.97%	104.82%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 366,778
RPS	1,111.61	1,127.67	1,110.05	1,101.78	1,120.53	1,131.73	1,136.09	-1.44%
YoY %	-1.42%	1.59%	0.75%	-1.67%	-0.99%	-0.38%	-	-
Horiz. %	97.85%	99.26%	97.71%	96.98%	98.63%	99.62%	100.00%	-
EPS	111.85	124.41	123.94	133.99	105.00	110.47	108.73	1.90%
YoY %	-10.10%	0.38%	-7.50%	27.61%	-4.95%	1.60%	-	-
Horiz. %	102.87%	114.42%	113.99%	123.23%	96.57%	101.60%	100.00%	-
DPS	59.96	35.99	54.03	0.00	57.44	35.97	53.90	7.35%
YoY %	66.60%	-33.39%	0.00%	0.00%	59.69%	-33.27%	-	-
Horiz. %	111.24%	66.77%	100.24%	0.00%	106.57%	66.73%	100.00%	-
NAPS	6.8953	6.7079	6.6035	6.6123	6.3037	6.0143	6.0084	9.60%
YoY %	2.79%	1.58%	-0.13%	4.90%	4.81%	0.10%	-	-
Horiz. %	114.76%	111.64%	109.90%	110.05%	104.91%	100.10%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	34.90	34.56	34.84	33.50	37.72	39.02	33.38	-
P/RPS	3.14	3.06	3.14	3.04	3.36	3.44	2.93	4.71%
YoY %	2.61%	-2.55%	3.29%	-9.52%	-2.33%	17.41%	-	-
Horiz. %	107.17%	104.44%	107.17%	103.75%	114.68%	117.41%	100.00%	-
P/EPS	31.18	27.77	28.13	24.97	35.89	35.29	30.64	1.17%
YoY %	12.28%	-1.28%	12.66%	-30.43%	1.70%	15.18%	-	-
Horiz. %	101.76%	90.63%	91.81%	81.49%	117.13%	115.18%	100.00%	-
EY	3.21	3.60	3.56	4.00	2.79	2.83	3.26	-1.02%
YoY %	-10.83%	1.12%	-11.00%	43.37%	-1.41%	-13.19%	-	-
Horiz. %	98.47%	110.43%	109.20%	122.70%	85.58%	86.81%	100.00%	-
DY	1.72	1.04	1.55	0.00	1.52	0.92	1.62	4.07%
YoY %	65.38%	-32.90%	0.00%	0.00%	65.22%	-43.21%	-	-
Horiz. %	106.17%	64.20%	95.68%	0.00%	93.83%	56.79%	100.00%	-
P/NAPS	5.06	5.15	5.28	5.06	5.98	6.48	5.54	-5.85%
YoY %	-1.75%	-2.46%	4.35%	-15.38%	-7.72%	16.97%	-	-
Horiz. %	91.34%	92.96%	95.31%	91.34%	107.94%	116.97%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	05/11/19	06/08/19	29/04/19	31/01/19	08/11/18	02/08/18	03/05/18	-
Price	35.06	33.90	34.72	33.96	34.78	37.40	35.64	-
P/RPS	3.15	3.01	3.13	3.08	3.10	3.30	3.13	0.42%
YoY %	4.65%	-3.83%	1.62%	-0.65%	-6.06%	5.43%	-	-
Horiz. %	100.64%	96.17%	100.00%	98.40%	99.04%	105.43%	100.00%	-
P/EPS	31.32	27.24	28.03	25.32	33.09	33.82	32.72	-2.87%
YoY %	14.98%	-2.82%	10.70%	-23.48%	-2.16%	3.36%	-	-
Horiz. %	95.72%	83.25%	85.67%	77.38%	101.13%	103.36%	100.00%	-
EY	3.19	3.67	3.57	3.95	3.02	2.96	3.06	2.80%
YoY %	-13.08%	2.80%	-9.62%	30.79%	2.03%	-3.27%	-	-
Horiz. %	104.25%	119.93%	116.67%	129.08%	98.69%	96.73%	100.00%	-
DY	1.71	1.06	1.56	0.00	1.65	0.96	1.52	8.16%
YoY %	61.32%	-32.05%	0.00%	0.00%	71.88%	-36.84%	-	-
Horiz. %	112.50%	69.74%	102.63%	0.00%	108.55%	63.16%	100.00%	-
P/NAPS	5.08	5.05	5.26	5.13	5.51	6.21	5.92	-9.69%
YoY %	0.59%	-3.99%	2.53%	-6.90%	-11.27%	4.90%	-	-
Horiz. %	85.81%	85.30%	88.85%	86.66%	93.07%	104.90%	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 ⃤ & 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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 16:55:00

EMA 5

5 Mins

BUY

2024-04-25 16:40:00

EMA 5

5 Mins

SELL

2024-04-25 16:35:00

EMA 5

5 Mins

BUY

2024-04-25 16:30:00

EMA 5

5 Mins

SELL

2024-04-25 16:20:00

VOLUME BREAKOUT

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

358

PTRANS

PERAK TRANSIT BERHAD

348

HLIND

HONG LEONG INDUSTRIES BHD

338

SAPNRG

SAPURA ENERGY BERHAD

283

DNEX

DAGANG NEXCHANGE BERHAD

271

YTLPOWR

YTL POWER INTERNATIONAL BHD

262

MYEG

MY E.G. SERVICES BHD

236

GENTING

GENTING BHD

214

GENM

GENTING MALAYSIA BERHAD

185

Daily Stocks

HSI-CVW

0.25

+0.02

131,494,600

SAPNRG

0.045

0.00

124,101,700

ICONIC-WA

0.025

+0.005

118,803,200

BJCORP

0.295

+0.01

117,558,500

HSI-HUS

0.125

-0.015

105,603,900

HSI-HSZ

0.28

-0.03

96,692,300

INGENIEU

0.115

-0.015

93,899,000

EKOVEST

0.45

-0.01

76,041,400

FITTERS

0.05

+0.005

63,452,300

BPURI

0.075

0.00

58,428,600

More active Stocks

NESTLE

127.00

+0.70

93,700

HEIM

23.36

+0.36

131,400

UTDPLT

26.38

+0.28

487,100

CRESNDO

3.88

+0.27

1,425,700

KLCC

7.70

+0.16

132,900

HSI-CVX

0.885

+0.155

2,000

AHEALTH

3.20

+0.10

470,900

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

TAS

0.675

+0.09

16,755,700

More gainer Stocks

HSI-HS9

0.92

-0.39

2,000

MPI

29.94

-0.28

84,400

ALLIANZ

20.90

-0.22

35,100

ORIENT

6.97

-0.18

1,220,900

AMLEX

0.25

-0.18

90,200

GESHEN

3.77

-0.18

36,700

PIE

5.86

-0.17

1,151,200

NVIDIA-C1

4.09

-0.17

35,600

AJI

19.22

-0.16

26,000

HSI-HUT

0.48

-0.155

25,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More