[F&N] QoQ Cumulative Quarter Result on 31-Mar-2016 [#2]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
04-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Mar-2016 [#2]
Profit Trend
QoQ- 59.72%
YoY- 72.5%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,091,083 4,167,567 3,148,273 2,052,468 1,053,301 4,060,239 3,052,426 -49.47%
PBT 144,007 442,937 391,230 279,453 171,841 333,829 266,101 -33.46%
Tax -16,732 -57,567 -55,448 -37,222 -20,179 -53,757 -42,752 -46.34%
NP 127,275 385,370 335,782 242,231 151,662 280,072 223,349 -31.14%
-
NP to SH 127,278 385,372 335,783 242,232 151,662 280,074 223,350 -31.14%
-
Tax Rate 11.62% 13.00% 14.17% 13.32% 11.74% 16.10% 16.07% -
Total Cost 963,808 3,782,197 2,812,491 1,810,237 901,639 3,780,167 2,829,077 -51.06%
-
Net Worth 2,140,871 1,987,168 1,915,098 1,906,387 1,976,810 1,874,482 1,772,154 13.36%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 210,427 - 98,795 - 210,513 - -
Div Payout % - 54.60% - 40.79% - 75.16% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 2,140,871 1,987,168 1,915,098 1,906,387 1,976,810 1,874,482 1,772,154 13.36%
NOSH 366,778 366,778 366,778 366,778 366,778 366,109 366,147 0.11%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.67% 9.25% 10.67% 11.80% 14.40% 6.90% 7.32% -
ROE 5.95% 19.39% 17.53% 12.71% 7.67% 14.94% 12.60% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 298.14 1,138.80 859.77 560.92 287.73 1,109.02 833.66 -49.45%
EPS 34.80 105.30 91.70 66.20 41.40 76.50 61.00 -31.09%
DPS 0.00 57.50 0.00 27.00 0.00 57.50 0.00 -
NAPS 5.85 5.43 5.23 5.21 5.40 5.12 4.84 13.40%
Adjusted Per Share Value based on latest NOSH - 366,778
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 297.48 1,136.26 858.36 559.59 287.18 1,107.00 832.23 -49.47%
EPS 34.70 105.07 91.55 66.04 41.35 76.36 60.90 -31.15%
DPS 0.00 57.37 0.00 26.94 0.00 57.40 0.00 -
NAPS 5.837 5.4179 5.2214 5.1977 5.3897 5.1107 4.8317 13.36%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 23.48 24.06 25.12 20.70 18.50 18.30 17.80 -
P/RPS 7.88 2.11 2.88 3.64 6.43 1.63 2.14 137.51%
P/EPS 67.51 22.85 27.39 31.27 44.65 23.92 29.18 74.48%
EY 1.48 4.38 3.65 3.20 2.24 4.18 3.43 -42.75%
DY 0.00 2.39 1.07 1.30 0.00 3.14 0.00 -
P/NAPS 4.01 4.43 4.80 3.97 3.43 3.57 3.68 5.86%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 07/02/17 03/11/16 02/08/16 04/05/16 02/02/16 03/11/15 04/08/15 -
Price 23.66 24.30 26.34 22.18 18.28 18.00 18.40 -
P/RPS 7.94 2.13 3.02 3.90 6.35 1.60 2.21 133.66%
P/EPS 68.03 23.08 28.72 33.50 44.12 23.53 30.16 71.57%
EY 1.47 4.33 3.48 2.98 2.27 4.25 3.32 -41.76%
DY 0.00 2.37 1.03 1.22 0.00 3.19 0.00 -
P/NAPS 4.04 4.48 5.04 4.26 3.39 3.52 3.80 4.14%

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