[F&N] QoQ Cumulative Quarter Result on 30-Sep-2002 [#4]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
08-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#4]
Profit Trend
QoQ- 23.35%
YoY- 16.74%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,189,351 805,095 412,009 1,521,988 1,163,449 783,980 397,027 108.22%
PBT 112,001 77,251 39,513 122,315 96,597 65,103 31,328 134.35%
Tax -52,297 -23,072 -11,574 -34,597 -25,485 -17,849 -8,649 232.99%
NP 59,704 54,179 27,939 87,718 71,112 47,254 22,679 90.99%
-
NP to SH 59,704 54,179 27,939 87,718 71,112 47,254 22,679 90.99%
-
Tax Rate 46.69% 29.87% 29.29% 28.29% 26.38% 27.42% 27.61% -
Total Cost 1,129,647 750,916 384,070 1,434,270 1,092,337 736,726 374,348 109.24%
-
Net Worth 975,999 1,005,163 1,006,520 973,455 956,456 948,632 939,052 2.61%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 35,750 35,644 - 32,091 - 17,764 - -
Div Payout % 59.88% 65.79% - 36.59% - 37.59% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 975,999 1,005,163 1,006,520 973,455 956,456 948,632 939,052 2.61%
NOSH 357,508 356,440 358,192 356,577 355,560 355,293 354,359 0.59%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 5.02% 6.73% 6.78% 5.76% 6.11% 6.03% 5.71% -
ROE 6.12% 5.39% 2.78% 9.01% 7.43% 4.98% 2.42% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 332.68 225.87 115.02 426.83 327.22 220.66 112.04 106.99%
EPS 16.70 15.20 7.80 24.60 20.00 13.30 6.40 89.86%
DPS 10.00 10.00 0.00 9.00 0.00 5.00 0.00 -
NAPS 2.73 2.82 2.81 2.73 2.69 2.67 2.65 2.00%
Adjusted Per Share Value based on latest NOSH - 353,319
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 324.27 219.50 112.33 414.96 317.21 213.75 108.25 108.22%
EPS 16.28 14.77 7.62 23.92 19.39 12.88 6.18 91.07%
DPS 9.75 9.72 0.00 8.75 0.00 4.84 0.00 -
NAPS 2.661 2.7405 2.7442 2.6541 2.6077 2.5864 2.5603 2.61%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 3.52 3.14 3.48 3.50 3.60 3.52 3.58 -
P/RPS 1.06 1.39 3.03 0.82 1.10 1.60 3.20 -52.22%
P/EPS 21.08 20.66 44.62 14.23 18.00 26.47 55.94 -47.92%
EY 4.74 4.84 2.24 7.03 5.56 3.78 1.79 91.74%
DY 2.84 3.18 0.00 2.57 0.00 1.42 0.00 -
P/NAPS 1.29 1.11 1.24 1.28 1.34 1.32 1.35 -2.99%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 08/08/03 08/05/03 25/02/03 08/11/02 19/08/02 08/05/02 19/02/02 -
Price 3.66 3.20 3.20 3.50 3.60 3.50 3.66 -
P/RPS 1.10 1.42 2.78 0.82 1.10 1.59 3.27 -51.72%
P/EPS 21.92 21.05 41.03 14.23 18.00 26.32 57.19 -47.32%
EY 4.56 4.75 2.44 7.03 5.56 3.80 1.75 89.69%
DY 2.73 3.13 0.00 2.57 0.00 1.43 0.00 -
P/NAPS 1.34 1.13 1.14 1.28 1.34 1.31 1.38 -1.94%

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