[F&N] QoQ Annualized Quarter Result on 31-Mar-2001 [#2]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
24-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
31-Mar-2001 [#2]
Profit Trend
QoQ- -6.43%
YoY- 90.31%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 1,588,108 1,541,253 1,561,849 1,595,906 1,587,836 1,366,517 1,334,644 12.25%
PBT 125,312 103,562 109,758 114,006 116,308 72,819 68,098 49.99%
Tax -34,596 -28,425 -27,796 -25,746 -21,984 -16,413 -17,337 58.30%
NP 90,716 75,137 81,962 88,260 94,324 56,406 50,761 47.11%
-
NP to SH 90,716 75,137 81,962 88,260 94,324 56,406 50,761 47.11%
-
Tax Rate 27.61% 27.45% 25.32% 22.58% 18.90% 22.54% 25.46% -
Total Cost 1,497,392 1,466,116 1,479,886 1,507,646 1,493,512 1,310,111 1,283,882 10.76%
-
Net Worth 939,052 824,596 776,007 698,259 576,482 467,112 378,852 82.85%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - 28,653 - - - 26,440 - -
Div Payout % - 38.14% - - - 46.88% - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 939,052 824,596 776,007 698,259 576,482 467,112 378,852 82.85%
NOSH 354,359 318,377 304,316 279,303 260,851 220,335 185,712 53.65%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 5.71% 4.88% 5.25% 5.53% 5.94% 4.13% 3.80% -
ROE 9.66% 9.11% 10.56% 12.64% 16.36% 12.08% 13.40% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 448.16 484.10 513.23 571.39 608.71 620.20 718.66 -26.94%
EPS 25.60 23.60 26.93 31.60 36.16 25.60 27.33 -4.25%
DPS 0.00 9.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 2.65 2.59 2.55 2.50 2.21 2.12 2.04 18.99%
Adjusted Per Share Value based on latest NOSH - 302,191
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 432.99 420.21 425.83 435.11 432.91 372.57 363.88 12.25%
EPS 24.73 20.49 22.35 24.06 25.72 15.38 13.84 47.09%
DPS 0.00 7.81 0.00 0.00 0.00 7.21 0.00 -
NAPS 2.5603 2.2482 2.1157 1.9038 1.5717 1.2736 1.0329 82.85%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 3.58 3.32 3.30 2.88 2.98 3.20 3.16 -
P/RPS 0.80 0.69 0.64 0.50 0.49 0.52 0.44 48.80%
P/EPS 13.98 14.07 12.25 9.11 8.24 12.50 11.56 13.47%
EY 7.15 7.11 8.16 10.97 12.13 8.00 8.65 -11.89%
DY 0.00 2.71 0.00 0.00 0.00 3.75 0.00 -
P/NAPS 1.35 1.28 1.29 1.15 1.35 1.51 1.55 -8.77%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 19/02/02 07/11/01 29/08/01 24/05/01 16/02/01 27/11/00 29/08/00 -
Price 3.66 3.64 3.64 2.96 3.12 3.02 3.50 -
P/RPS 0.82 0.75 0.71 0.52 0.51 0.49 0.49 40.82%
P/EPS 14.30 15.42 13.51 9.37 8.63 11.80 12.80 7.64%
EY 6.99 6.48 7.40 10.68 11.59 8.48 7.81 -7.10%
DY 0.00 2.47 0.00 0.00 0.00 3.97 0.00 -
P/NAPS 1.38 1.41 1.43 1.18 1.41 1.42 1.72 -13.62%

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