[F&N] QoQ Cumulative Quarter Result on 30-Jun-2009 [#3]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
06-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 56.72%
YoY- 23.65%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,754,703 882,608 3,271,163 2,474,674 1,878,925 940,388 3,674,216 -38.92%
PBT 196,651 96,648 279,847 218,411 150,487 73,838 239,672 -12.36%
Tax -32,450 -17,975 -36,925 -41,405 -36,555 -18,519 -59,941 -33.60%
NP 164,201 78,673 242,922 177,006 113,932 55,319 179,731 -5.85%
-
NP to SH 162,969 77,737 224,432 163,349 104,232 50,951 166,845 -1.55%
-
Tax Rate 16.50% 18.60% 13.19% 18.96% 24.29% 25.08% 25.01% -
Total Cost 1,590,502 803,935 3,028,241 2,297,668 1,764,993 885,069 3,494,485 -40.85%
-
Net Worth 1,337,272 1,069,775 1,293,155 1,230,467 1,213,075 1,229,237 1,183,601 8.48%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 58,840 - 148,730 45,473 45,356 - 142,887 -44.67%
Div Payout % 36.11% - 66.27% 27.84% 43.52% - 85.64% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,337,272 1,069,775 1,293,155 1,230,467 1,213,075 1,229,237 1,183,601 8.48%
NOSH 356,606 356,591 356,241 356,657 355,740 356,300 356,506 0.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.36% 8.91% 7.43% 7.15% 6.06% 5.88% 4.89% -
ROE 12.19% 7.27% 17.36% 13.28% 8.59% 4.14% 14.10% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 492.06 247.51 918.24 693.85 528.17 263.93 1,030.62 -38.94%
EPS 45.70 0.22 63.00 45.80 29.30 14.30 46.80 -1.57%
DPS 16.50 0.00 41.75 12.75 12.75 0.00 40.08 -44.69%
NAPS 3.75 3.00 3.63 3.45 3.41 3.45 3.32 8.46%
Adjusted Per Share Value based on latest NOSH - 356,126
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 478.41 240.64 891.86 674.71 512.28 256.39 1,001.75 -38.92%
EPS 44.43 21.19 61.19 44.54 28.42 13.89 45.49 -1.56%
DPS 16.04 0.00 40.55 12.40 12.37 0.00 38.96 -44.68%
NAPS 3.646 2.9167 3.5257 3.3548 3.3074 3.3514 3.227 8.48%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 10.58 10.60 10.32 9.55 8.25 8.85 9.05 -
P/RPS 2.15 4.28 1.12 1.38 1.56 3.35 0.88 81.49%
P/EPS 23.15 48.62 16.38 20.85 28.16 61.89 19.34 12.74%
EY 4.32 2.06 6.10 4.80 3.55 1.62 5.17 -11.29%
DY 1.56 0.00 4.05 1.34 1.55 0.00 4.43 -50.16%
P/NAPS 2.82 3.53 2.84 2.77 2.42 2.57 2.73 2.18%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 06/05/10 09/02/10 09/11/09 06/08/09 04/05/09 11/02/09 06/11/08 -
Price 10.72 10.50 10.56 9.80 8.75 9.00 8.35 -
P/RPS 2.18 4.24 1.15 1.41 1.66 3.41 0.81 93.60%
P/EPS 23.46 48.17 16.76 21.40 29.86 62.94 17.84 20.04%
EY 4.26 2.08 5.97 4.67 3.35 1.59 5.60 -16.68%
DY 1.54 0.00 3.95 1.30 1.46 0.00 4.80 -53.16%
P/NAPS 2.86 3.50 2.91 2.84 2.57 2.61 2.52 8.81%

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