[F&N] QoQ Annualized Quarter Result on 31-Mar-2014 [#2]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
07-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- -0.49%
YoY- 23.14%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 4,145,300 3,818,802 3,805,716 3,766,312 3,791,044 3,508,225 3,480,929 12.31%
PBT 324,976 315,469 320,144 337,792 344,520 307,765 294,113 6.85%
Tax -45,236 -56,061 -57,178 -64,096 -69,492 -48,307 -54,844 -12.01%
NP 279,740 259,408 262,965 273,696 275,028 259,458 239,269 10.94%
-
NP to SH 279,740 259,429 262,978 273,714 275,064 259,485 239,293 10.94%
-
Tax Rate 13.92% 17.77% 17.86% 18.97% 20.17% 15.70% 18.65% -
Total Cost 3,865,560 3,559,394 3,542,750 3,492,616 3,516,016 3,248,767 3,241,660 12.41%
-
Net Worth 1,786,820 1,688,115 1,614,396 1,638,634 1,702,777 1,643,168 1,545,312 10.13%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 200,966 - 160,578 - 218,119 - -
Div Payout % - 77.46% - 58.67% - 84.06% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,786,820 1,688,115 1,614,396 1,638,634 1,702,777 1,643,168 1,545,312 10.13%
NOSH 366,151 365,392 365,248 364,952 363,841 363,532 363,602 0.46%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.75% 6.79% 6.91% 7.27% 7.25% 7.40% 6.87% -
ROE 15.66% 15.37% 16.29% 16.70% 16.15% 15.79% 15.49% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1,132.13 1,045.12 1,041.95 1,032.00 1,041.95 965.04 957.34 11.79%
EPS 76.40 71.00 72.00 75.00 75.60 71.40 65.87 10.36%
DPS 0.00 55.00 0.00 44.00 0.00 60.00 0.00 -
NAPS 4.88 4.62 4.42 4.49 4.68 4.52 4.25 9.62%
Adjusted Per Share Value based on latest NOSH - 366,080
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1,130.19 1,041.17 1,037.61 1,026.86 1,033.61 956.50 949.05 12.31%
EPS 76.27 70.73 71.70 74.63 74.99 70.75 65.24 10.94%
DPS 0.00 54.79 0.00 43.78 0.00 59.47 0.00 -
NAPS 4.8717 4.6025 4.4016 4.4676 4.6425 4.48 4.2132 10.13%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 17.44 16.98 18.30 18.02 18.50 18.60 18.32 -
P/RPS 1.54 1.62 1.76 1.75 1.78 1.93 1.91 -13.33%
P/EPS 22.83 23.92 25.42 24.03 24.47 26.06 27.84 -12.35%
EY 4.38 4.18 3.93 4.16 4.09 3.84 3.59 14.13%
DY 0.00 3.24 0.00 2.44 0.00 3.23 0.00 -
P/NAPS 3.57 3.68 4.14 4.01 3.95 4.12 4.31 -11.77%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 10/02/15 06/11/14 06/08/14 07/05/14 10/02/14 07/11/13 06/08/13 -
Price 19.08 16.12 17.80 18.08 18.30 18.58 18.46 -
P/RPS 1.69 1.54 1.71 1.75 1.76 1.93 1.93 -8.45%
P/EPS 24.97 22.70 24.72 24.11 24.21 26.03 28.05 -7.44%
EY 4.00 4.40 4.04 4.15 4.13 3.84 3.57 7.85%
DY 0.00 3.41 0.00 2.43 0.00 3.23 0.00 -
P/NAPS 3.91 3.49 4.03 4.03 3.91 4.11 4.34 -6.70%

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