[F&N] QoQ Cumulative Quarter Result on 31-Dec-2007 [#1]

Stock

[F&N] FRASER & NEAVE HOLDINGS BHD

Announcement Date

13-Feb-2008

Admission Sponsor

Sponsor

Financial Year

30-Sep-2008

Quarter

31-Dec-2007 [#1]

Profit Trend

QoQ- -70.87%

YoY- 16.02%

Quarter Report

INTERIM_FINANCIAL_REPORTQtr10708.pdf

Latest QR

Upcoming QR

F&N's Result

F&N's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Cumulative Result
Revenue	3,674,216	2,692,227	1,807,640	899,956	2,865,068	2,066,290	1,250,359	104.75%
YoY %	36.47%	48.94%	100.86%	-68.59%	38.66%	65.26%	-	-
Horiz. %	293.85%	215.32%	144.57%	71.98%	229.14%	165.26%	100.00%	-
PBT	239,672	188,615	132,161	64,705	220,905	155,329	106,892	71.05%
YoY %	27.07%	42.72%	104.25%	-70.71%	42.22%	45.31%	-	-
Horiz. %	224.22%	176.45%	123.64%	60.53%	206.66%	145.31%	100.00%	-
Tax	-59,941	-45,429	-31,607	-16,729	-55,328	-38,207	-25,635	75.89%
YoY %	-31.94%	-43.73%	-88.94%	69.76%	-44.81%	-49.04%	-	-
Horiz. %	233.82%	177.21%	123.30%	65.26%	215.83%	149.04%	100.00%	-
NP	179,731	143,186	100,554	47,976	165,577	117,122	81,257	69.51%
YoY %	25.52%	42.40%	109.59%	-71.02%	41.37%	44.14%	-	-
Horiz. %	221.19%	176.21%	123.75%	59.04%	203.77%	144.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	166,845	132,104	92,448	44,534	152,871	107,265	74,282	71.25%
YoY %	26.30%	42.90%	107.59%	-70.87%	42.52%	44.40%	-	-
Horiz. %	224.61%	177.84%	124.46%	59.95%	205.80%	144.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.01%	24.09%	23.92%	25.85%	25.05%	24.60%	23.98%	-
YoY %	3.82%	0.71%	-7.47%	3.19%	1.83%	2.59%	-	-
Horiz. %	104.30%	100.46%	99.75%	107.80%	104.46%	102.59%	100.00%	-
Total Cost	3,494,485	2,549,041	1,707,086	851,980	2,699,491	1,949,168	1,169,102	107.08%
YoY %	37.09%	49.32%	100.37%	-68.44%	38.49%	66.72%	-	-
Horiz. %	298.90%	218.03%	146.02%	72.87%	230.90%	166.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,183,601	1,125,198	1,152,922	1,200,636	1,158,113	1,101,158	1,121,372	3.65%
YoY %	5.19%	-2.40%	-3.97%	3.67%	5.17%	-1.80%	-	-
Horiz. %	105.55%	100.34%	102.81%	107.07%	103.28%	98.20%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	142,887	62,598	62,750	-	121,869	42,763	42,855	122.69%
YoY %	128.26%	-0.24%	0.00%	-	184.99%	-0.21%	-	-
Horiz. %	333.42%	146.07%	146.42%	-	284.38%	99.79%	100.00%	-
Div Payout %	85.64%	47.39%	67.88%	-	79.72%	39.87%	57.69%	-
YoY %	80.71%	-30.19%	0.00%	-	99.95%	-30.89%	-	-
Horiz. %	148.45%	82.15%	117.66%	-	138.19%	69.11%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	1,183,601	1,125,198	1,152,922	1,200,636	1,158,113	1,101,158	1,121,372	3.65%
YoY %	5.19%	-2.40%	-3.97%	3.67%	5.17%	-1.80%	-	-
Horiz. %	105.55%	100.34%	102.81%	107.07%	103.28%	98.20%	100.00%	-
NOSH	356,506	356,075	356,942	356,272	356,342	356,362	357,125	-0.11%
YoY %	0.12%	-0.24%	0.19%	-0.02%	-0.01%	-0.21%	-	-
Horiz. %	99.83%	99.71%	99.95%	99.76%	99.78%	99.79%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	4.89%	5.32%	5.56%	5.33%	5.78%	5.67%	6.50%	-
YoY %	-8.08%	-4.32%	4.32%	-7.79%	1.94%	-12.77%	-	-
Horiz. %	75.23%	81.85%	85.54%	82.00%	88.92%	87.23%	100.00%	-
ROE	14.10%	11.74%	8.02%	3.71%	13.20%	9.74%	6.62%	-
YoY %	20.10%	46.38%	116.17%	-71.89%	35.52%	47.13%	-	-
Horiz. %	212.99%	177.34%	121.15%	56.04%	199.40%	147.13%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	1,030.62	756.08	506.42	252.60	804.02	579.83	350.12	104.99%
YoY %	36.31%	49.30%	100.48%	-68.58%	38.66%	65.61%	-	-
Horiz. %	294.36%	215.95%	144.64%	72.15%	229.64%	165.61%	100.00%	-
EPS	46.80	37.10	25.90	12.50	42.90	30.10	20.80	71.45%
YoY %	26.15%	43.24%	107.20%	-70.86%	42.52%	44.71%	-	-
Horiz. %	225.00%	178.37%	124.52%	60.10%	206.25%	144.71%	100.00%	-
DPS	40.08	17.58	17.58	0.00	34.20	12.00	12.00	122.95%
YoY %	127.99%	0.00%	0.00%	0.00%	185.00%	0.00%	-	-
Horiz. %	334.00%	146.50%	146.50%	0.00%	285.00%	100.00%	100.00%	-
NAPS	3.32	3.16	3.23	3.37	3.25	3.09	3.14	3.77%
YoY %	5.06%	-2.17%	-4.15%	3.69%	5.18%	-1.59%	-	-
Horiz. %	105.73%	100.64%	102.87%	107.32%	103.50%	98.41%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 356,272
RPS	1,002.95	734.90	493.43	245.66	782.08	564.04	341.31	104.75%
YoY %	36.47%	48.94%	100.86%	-68.59%	38.66%	65.26%	-	-
Horiz. %	293.85%	215.32%	144.57%	71.98%	229.14%	165.26%	100.00%	-
EPS	45.54	36.06	25.24	12.16	41.73	29.28	20.28	71.22%
YoY %	26.29%	42.87%	107.57%	-70.86%	42.52%	44.38%	-	-
Horiz. %	224.56%	177.81%	124.46%	59.96%	205.77%	144.38%	100.00%	-
DPS	39.00	17.09	17.13	0.00	33.27	11.67	11.70	122.65%
YoY %	128.20%	-0.23%	0.00%	0.00%	185.09%	-0.26%	-	-
Horiz. %	333.33%	146.07%	146.41%	0.00%	284.36%	99.74%	100.00%	-
NAPS	3.2309	3.0715	3.1471	3.2774	3.1613	3.0058	3.061	3.65%
YoY %	5.19%	-2.40%	-3.98%	3.67%	5.17%	-1.80%	-	-
Horiz. %	105.55%	100.34%	102.81%	107.07%	103.28%	98.20%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	9.05	9.00	7.85	7.95	8.05	7.35	7.35	-
P/RPS	0.88	1.19	1.55	3.15	1.00	1.27	2.10	-43.91%
YoY %	-26.05%	-23.23%	-50.79%	215.00%	-21.26%	-39.52%	-	-
Horiz. %	41.90%	56.67%	73.81%	150.00%	47.62%	60.48%	100.00%	-
P/EPS	19.34	24.26	30.31	63.60	18.76	24.42	35.34	-33.02%
YoY %	-20.28%	-19.96%	-52.34%	239.02%	-23.18%	-30.90%	-	-
Horiz. %	54.73%	68.65%	85.77%	179.97%	53.08%	69.10%	100.00%	-
EY	5.17	4.12	3.30	1.57	5.33	4.10	2.83	49.27%
YoY %	25.49%	24.85%	110.19%	-70.54%	30.00%	44.88%	-	-
Horiz. %	182.69%	145.58%	116.61%	55.48%	188.34%	144.88%	100.00%	-
DY	4.43	1.95	2.24	0.00	4.25	1.63	1.63	94.39%
YoY %	127.18%	-12.95%	0.00%	0.00%	160.74%	0.00%	-	-
Horiz. %	271.78%	119.63%	137.42%	0.00%	260.74%	100.00%	100.00%	-
P/NAPS	2.73	2.85	2.43	2.36	2.48	2.38	2.34	10.79%
YoY %	-4.21%	17.28%	2.97%	-4.84%	4.20%	1.71%	-	-
Horiz. %	116.67%	121.79%	103.85%	100.85%	105.98%	101.71%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	06/11/08	07/08/08	07/05/08	13/02/08	06/11/07	02/08/07	03/05/07	-
Price	8.35	9.00	8.45	7.75	7.75	7.30	7.35	-
P/RPS	0.81	1.19	1.67	3.07	0.96	1.26	2.10	-46.92%
YoY %	-31.93%	-28.74%	-45.60%	219.79%	-23.81%	-40.00%	-	-
Horiz. %	38.57%	56.67%	79.52%	146.19%	45.71%	60.00%	100.00%	-
P/EPS	17.84	24.26	32.63	62.00	18.07	24.25	35.34	-36.52%
YoY %	-26.46%	-25.65%	-47.37%	243.11%	-25.48%	-31.38%	-	-
Horiz. %	50.48%	68.65%	92.33%	175.44%	51.13%	68.62%	100.00%	-
EY	5.60	4.12	3.07	1.61	5.54	4.12	2.83	57.42%
YoY %	35.92%	34.20%	90.68%	-70.94%	34.47%	45.58%	-	-
Horiz. %	197.88%	145.58%	108.48%	56.89%	195.76%	145.58%	100.00%	-
DY	4.80	1.95	2.08	0.00	4.41	1.64	1.63	105.04%
YoY %	146.15%	-6.25%	0.00%	0.00%	168.90%	0.61%	-	-
Horiz. %	294.48%	119.63%	127.61%	0.00%	270.55%	100.61%	100.00%	-
P/NAPS	2.52	2.85	2.62	2.30	2.38	2.36	2.34	5.05%
YoY %	-11.58%	8.78%	13.91%	-3.36%	0.85%	0.85%	-	-
Horiz. %	107.69%	121.79%	111.97%	98.29%	101.71%	100.85%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos