[F&N] QoQ Cumulative Quarter Result on 31-Dec-2002 [#1]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- -68.15%
YoY- 23.19%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,611,119 1,189,351 805,095 412,009 1,521,988 1,163,449 783,980 61.56%
PBT 122,794 112,001 77,251 39,513 122,315 96,597 65,103 52.59%
Tax -38,844 -52,297 -23,072 -11,574 -34,597 -25,485 -17,849 67.85%
NP 83,950 59,704 54,179 27,939 87,718 71,112 47,254 46.63%
-
NP to SH 83,950 59,704 54,179 27,939 87,718 71,112 47,254 46.63%
-
Tax Rate 31.63% 46.69% 29.87% 29.29% 28.29% 26.38% 27.42% -
Total Cost 1,527,169 1,129,647 750,916 384,070 1,434,270 1,092,337 736,726 62.50%
-
Net Worth 1,000,255 975,999 1,005,163 1,006,520 973,455 956,456 948,632 3.59%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 35,723 35,750 35,644 - 32,091 - 17,764 59.25%
Div Payout % 42.55% 59.88% 65.79% - 36.59% - 37.59% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,000,255 975,999 1,005,163 1,006,520 973,455 956,456 948,632 3.59%
NOSH 357,234 357,508 356,440 358,192 356,577 355,560 355,293 0.36%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.21% 5.02% 6.73% 6.78% 5.76% 6.11% 6.03% -
ROE 8.39% 6.12% 5.39% 2.78% 9.01% 7.43% 4.98% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 451.00 332.68 225.87 115.02 426.83 327.22 220.66 60.98%
EPS 23.50 16.70 15.20 7.80 24.60 20.00 13.30 46.10%
DPS 10.00 10.00 10.00 0.00 9.00 0.00 5.00 58.67%
NAPS 2.80 2.73 2.82 2.81 2.73 2.69 2.67 3.21%
Adjusted Per Share Value based on latest NOSH - 358,192
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 439.26 324.27 219.50 112.33 414.96 317.21 213.75 61.56%
EPS 22.89 16.28 14.77 7.62 23.92 19.39 12.88 46.66%
DPS 9.74 9.75 9.72 0.00 8.75 0.00 4.84 59.32%
NAPS 2.7271 2.661 2.7405 2.7442 2.6541 2.6077 2.5864 3.59%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.48 3.52 3.14 3.48 3.50 3.60 3.52 -
P/RPS 0.77 1.06 1.39 3.03 0.82 1.10 1.60 -38.56%
P/EPS 14.81 21.08 20.66 44.62 14.23 18.00 26.47 -32.07%
EY 6.75 4.74 4.84 2.24 7.03 5.56 3.78 47.13%
DY 2.87 2.84 3.18 0.00 2.57 0.00 1.42 59.78%
P/NAPS 1.24 1.29 1.11 1.24 1.28 1.34 1.32 -4.07%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 10/11/03 08/08/03 08/05/03 25/02/03 08/11/02 19/08/02 08/05/02 -
Price 3.66 3.66 3.20 3.20 3.50 3.60 3.50 -
P/RPS 0.81 1.10 1.42 2.78 0.82 1.10 1.59 -36.18%
P/EPS 15.57 21.92 21.05 41.03 14.23 18.00 26.32 -29.50%
EY 6.42 4.56 4.75 2.44 7.03 5.56 3.80 41.80%
DY 2.73 2.73 3.13 0.00 2.57 0.00 1.43 53.83%
P/NAPS 1.31 1.34 1.13 1.14 1.28 1.34 1.31 0.00%

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