[F&N] QoQ Cumulative Quarter Result on 31-Dec-1999 [#1]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
11-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2000
Quarter
31-Dec-1999 [#1]
Profit Trend
QoQ- 113.39%
YoY- 151.67%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Cumulative Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Revenue 1,366,517 1,000,983 646,930 312,083 1,157,242 845,828 589,776 -0.84%
PBT 72,819 51,074 30,800 11,040 -68,297 -41,729 -30,198 -
Tax -16,413 -13,003 -7,612 -2,897 68,297 41,729 30,198 -
NP 56,406 38,071 23,188 8,143 0 0 0 -100.00%
-
NP to SH 56,406 38,071 23,188 8,143 -60,806 -38,528 -29,752 -
-
Tax Rate 22.54% 25.46% 24.71% 26.24% - - - -
Total Cost 1,310,111 962,912 623,742 303,940 1,157,242 845,828 589,776 -0.80%
-
Net Worth 467,112 378,852 317,309 311,452 302,292 0 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Div 26,440 - - - - - - -100.00%
Div Payout % 46.88% - - - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Net Worth 467,112 378,852 317,309 311,452 302,292 0 0 -100.00%
NOSH 220,335 185,712 174,345 173,995 173,731 173,549 173,988 -0.23%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
NP Margin 4.13% 3.80% 3.58% 2.61% 0.00% 0.00% 0.00% -
ROE 12.08% 10.05% 7.31% 2.61% -20.11% 0.00% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 620.20 539.00 371.06 179.36 666.11 487.37 338.97 -0.61%
EPS 25.60 20.50 13.30 4.68 -35.00 -22.20 -17.10 -
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.12 2.04 1.82 1.79 1.74 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 173,995
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 372.57 272.91 176.38 85.09 315.52 230.61 160.80 -0.84%
EPS 15.38 10.38 6.32 2.22 -16.58 -10.50 -8.11 -
DPS 7.21 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.2736 1.0329 0.8651 0.8492 0.8242 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 3.20 3.16 3.42 0.00 0.00 0.00 0.00 -
P/RPS 0.52 0.59 0.92 0.00 0.00 0.00 0.00 -100.00%
P/EPS 12.50 15.41 25.71 0.00 0.00 0.00 0.00 -100.00%
EY 8.00 6.49 3.89 0.00 0.00 0.00 0.00 -100.00%
DY 3.75 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.51 1.55 1.88 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 27/11/00 29/08/00 29/05/00 11/02/00 23/11/99 - - -
Price 3.02 3.50 2.98 4.00 0.00 0.00 0.00 -
P/RPS 0.49 0.65 0.80 2.23 0.00 0.00 0.00 -100.00%
P/EPS 11.80 17.07 22.41 85.47 0.00 0.00 0.00 -100.00%
EY 8.48 5.86 4.46 1.17 0.00 0.00 0.00 -100.00%
DY 3.97 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.42 1.72 1.64 2.23 0.00 0.00 0.00 -100.00%

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