[F&N] QoQ Cumulative Quarter Result on 30-Sep-2001 [#4]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
07-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
30-Sep-2001 [#4]
Profit Trend
QoQ- 22.23%
YoY- 33.21%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 1,163,449 783,980 397,027 1,541,253 1,171,387 797,953 396,959 105.20%
PBT 96,597 65,103 31,328 103,562 82,319 57,003 29,077 123.13%
Tax -25,485 -17,849 -8,649 -28,425 -20,847 -12,873 -5,496 178.85%
NP 71,112 47,254 22,679 75,137 61,472 44,130 23,581 109.15%
-
NP to SH 71,112 47,254 22,679 75,137 61,472 44,130 23,581 109.15%
-
Tax Rate 26.38% 27.42% 27.61% 27.45% 25.32% 22.58% 18.90% -
Total Cost 1,092,337 736,726 374,348 1,466,116 1,109,915 753,823 373,378 104.95%
-
Net Worth 956,456 948,632 939,052 824,596 776,007 698,259 576,482 40.27%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - 17,764 - 28,653 - - - -
Div Payout % - 37.59% - 38.14% - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 956,456 948,632 939,052 824,596 776,007 698,259 576,482 40.27%
NOSH 355,560 355,293 354,359 318,377 304,316 279,303 260,851 23.00%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 6.11% 6.03% 5.71% 4.88% 5.25% 5.53% 5.94% -
ROE 7.43% 4.98% 2.42% 9.11% 7.92% 6.32% 4.09% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 327.22 220.66 112.04 484.10 384.92 285.69 152.18 66.82%
EPS 20.00 13.30 6.40 23.60 20.20 15.80 9.04 70.03%
DPS 0.00 5.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 2.69 2.67 2.65 2.59 2.55 2.50 2.21 14.04%
Adjusted Per Share Value based on latest NOSH - 359,605
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 317.59 214.00 108.38 420.72 319.75 217.82 108.36 105.20%
EPS 19.41 12.90 6.19 20.51 16.78 12.05 6.44 109.07%
DPS 0.00 4.85 0.00 7.82 0.00 0.00 0.00 -
NAPS 2.6108 2.5895 2.5633 2.2509 2.1183 1.906 1.5736 40.27%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.60 3.52 3.58 3.32 3.30 2.88 2.98 -
P/RPS 1.10 1.60 3.20 0.69 0.86 1.01 1.96 -32.03%
P/EPS 18.00 26.47 55.94 14.07 16.34 18.23 32.96 -33.26%
EY 5.56 3.78 1.79 7.11 6.12 5.49 3.03 50.05%
DY 0.00 1.42 0.00 2.71 0.00 0.00 0.00 -
P/NAPS 1.34 1.32 1.35 1.28 1.29 1.15 1.35 -0.49%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 19/08/02 08/05/02 19/02/02 07/11/01 29/08/01 24/05/01 16/02/01 -
Price 3.60 3.50 3.66 3.64 3.64 2.96 3.12 -
P/RPS 1.10 1.59 3.27 0.75 0.95 1.04 2.05 -34.04%
P/EPS 18.00 26.32 57.19 15.42 18.02 18.73 34.51 -35.28%
EY 5.56 3.80 1.75 6.48 5.55 5.34 2.90 54.51%
DY 0.00 1.43 0.00 2.47 0.00 0.00 0.00 -
P/NAPS 1.34 1.31 1.38 1.41 1.43 1.18 1.41 -3.34%

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