[F&N] QoQ Cumulative Quarter Result on 31-Mar-2019 [#2]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
29-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Mar-2019 [#2]
Profit Trend
QoQ- 85.0%
YoY- 13.99%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,111,142 4,077,138 3,102,052 2,035,716 1,010,272 4,109,859 3,113,219 -49.58%
PBT 160,597 532,956 443,505 288,017 154,058 422,729 323,080 -37.16%
Tax -32,241 -122,732 -101,298 -60,746 -31,205 -37,633 -19,214 41.07%
NP 128,356 410,224 342,207 227,271 122,853 385,096 303,866 -43.61%
-
NP to SH 128,365 410,260 342,233 227,289 122,862 385,133 303,894 -43.61%
-
Tax Rate 20.08% 23.03% 22.84% 21.09% 20.26% 8.90% 5.95% -
Total Cost 982,786 3,666,914 2,759,845 1,808,445 887,419 3,724,763 2,809,353 -50.25%
-
Net Worth 2,653,119 2,529,043 2,460,302 2,422,021 2,425,243 2,312,047 2,205,926 13.05%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - 219,916 98,998 99,082 - 210,685 98,936 -
Div Payout % - 53.60% 28.93% 43.59% - 54.70% 32.56% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 2,653,119 2,529,043 2,460,302 2,422,021 2,425,243 2,312,047 2,205,926 13.05%
NOSH 366,778 366,778 366,778 366,778 366,778 366,778 366,778 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 11.55% 10.06% 11.03% 11.16% 12.16% 9.37% 9.76% -
ROE 4.84% 16.22% 13.91% 9.38% 5.07% 16.66% 13.78% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 303.22 1,112.37 846.02 554.73 275.77 1,121.66 849.60 -49.59%
EPS 35.00 111.90 93.30 62.00 33.50 104.90 82.80 -43.58%
DPS 0.00 60.00 27.00 27.00 0.00 57.50 27.00 -
NAPS 7.24 6.90 6.71 6.60 6.62 6.31 6.02 13.05%
Adjusted Per Share Value based on latest NOSH - 366,778
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 302.95 1,111.61 845.76 555.03 275.44 1,120.53 848.80 -49.58%
EPS 35.00 111.85 93.31 61.97 33.50 105.00 82.85 -43.61%
DPS 0.00 59.96 26.99 27.01 0.00 57.44 26.97 -
NAPS 7.2336 6.8953 6.7079 6.6035 6.6123 6.3037 6.0143 13.05%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 34.84 34.90 34.56 34.84 33.50 37.72 39.02 -
P/RPS 11.49 3.14 4.08 6.28 12.15 3.36 4.59 84.05%
P/EPS 99.46 31.18 37.03 56.25 99.89 35.89 47.05 64.48%
EY 1.01 3.21 2.70 1.78 1.00 2.79 2.13 -39.10%
DY 0.00 1.72 0.78 0.77 0.00 1.52 0.69 -
P/NAPS 4.81 5.06 5.15 5.28 5.06 5.98 6.48 -17.97%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 03/02/20 05/11/19 06/08/19 29/04/19 31/01/19 08/11/18 02/08/18 -
Price 32.44 35.06 33.90 34.72 33.96 34.78 37.40 -
P/RPS 10.70 3.15 4.01 6.26 12.31 3.10 4.40 80.54%
P/EPS 92.61 31.32 36.32 56.06 101.26 33.09 45.10 61.34%
EY 1.08 3.19 2.75 1.78 0.99 3.02 2.22 -38.06%
DY 0.00 1.71 0.80 0.78 0.00 1.65 0.72 -
P/NAPS 4.48 5.08 5.05 5.26 5.13 5.51 6.21 -19.51%

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