[F&N] QoQ Cumulative Quarter Result on 30-Jun-2002 [#3]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
19-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Jun-2002 [#3]
Profit Trend
QoQ- 50.49%
YoY- 15.68%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 805,095 412,009 1,521,988 1,163,449 783,980 397,027 1,541,253 -35.16%
PBT 77,251 39,513 122,315 96,597 65,103 31,328 103,562 -17.76%
Tax -23,072 -11,574 -34,597 -25,485 -17,849 -8,649 -28,425 -12.99%
NP 54,179 27,939 87,718 71,112 47,254 22,679 75,137 -19.60%
-
NP to SH 54,179 27,939 87,718 71,112 47,254 22,679 75,137 -19.60%
-
Tax Rate 29.87% 29.29% 28.29% 26.38% 27.42% 27.61% 27.45% -
Total Cost 750,916 384,070 1,434,270 1,092,337 736,726 374,348 1,466,116 -36.01%
-
Net Worth 1,005,163 1,006,520 973,455 956,456 948,632 939,052 824,596 14.12%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 35,644 - 32,091 - 17,764 - 28,653 15.68%
Div Payout % 65.79% - 36.59% - 37.59% - 38.14% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 1,005,163 1,006,520 973,455 956,456 948,632 939,052 824,596 14.12%
NOSH 356,440 358,192 356,577 355,560 355,293 354,359 318,377 7.82%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 6.73% 6.78% 5.76% 6.11% 6.03% 5.71% 4.88% -
ROE 5.39% 2.78% 9.01% 7.43% 4.98% 2.42% 9.11% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 225.87 115.02 426.83 327.22 220.66 112.04 484.10 -39.87%
EPS 15.20 7.80 24.60 20.00 13.30 6.40 23.60 -25.44%
DPS 10.00 0.00 9.00 0.00 5.00 0.00 9.00 7.28%
NAPS 2.82 2.81 2.73 2.69 2.67 2.65 2.59 5.84%
Adjusted Per Share Value based on latest NOSH - 356,089
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 219.50 112.33 414.96 317.21 213.75 108.25 420.21 -35.16%
EPS 14.77 7.62 23.92 19.39 12.88 6.18 20.49 -19.62%
DPS 9.72 0.00 8.75 0.00 4.84 0.00 7.81 15.71%
NAPS 2.7405 2.7442 2.6541 2.6077 2.5864 2.5603 2.2482 14.12%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 3.14 3.48 3.50 3.60 3.52 3.58 3.32 -
P/RPS 1.39 3.03 0.82 1.10 1.60 3.20 0.69 59.57%
P/EPS 20.66 44.62 14.23 18.00 26.47 55.94 14.07 29.21%
EY 4.84 2.24 7.03 5.56 3.78 1.79 7.11 -22.63%
DY 3.18 0.00 2.57 0.00 1.42 0.00 2.71 11.26%
P/NAPS 1.11 1.24 1.28 1.34 1.32 1.35 1.28 -9.07%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 08/05/03 25/02/03 08/11/02 19/08/02 08/05/02 19/02/02 07/11/01 -
Price 3.20 3.20 3.50 3.60 3.50 3.66 3.64 -
P/RPS 1.42 2.78 0.82 1.10 1.59 3.27 0.75 53.10%
P/EPS 21.05 41.03 14.23 18.00 26.32 57.19 15.42 23.08%
EY 4.75 2.44 7.03 5.56 3.80 1.75 6.48 -18.71%
DY 3.13 0.00 2.57 0.00 1.43 0.00 2.47 17.11%
P/NAPS 1.13 1.14 1.28 1.34 1.31 1.38 1.41 -13.73%

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