[F&N] QoQ Cumulative Quarter Result on 31-Mar-2023 [#2]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
03-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
31-Mar-2023 [#2]
Profit Trend
QoQ- 50.89%
YoY- 60.57%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,332,882 5,001,351 3,756,964 2,425,109 1,218,486 4,470,163 3,332,554 -45.62%
PBT 205,510 624,672 462,848 342,111 222,408 454,050 334,542 -27.67%
Tax -35,334 -82,644 -59,786 -42,294 -24,555 -71,781 -50,269 -20.89%
NP 170,176 542,028 403,062 299,817 197,853 382,269 284,273 -28.90%
-
NP to SH 170,737 536,899 399,342 299,975 198,798 383,208 284,320 -28.75%
-
Tax Rate 17.19% 13.23% 12.92% 12.36% 11.04% 15.81% 15.03% -
Total Cost 1,162,706 4,459,323 3,353,902 2,125,292 1,020,633 4,087,894 3,048,281 -47.31%
-
Net Worth 3,557,074 3,341,960 3,217,834 3,198,497 3,152,450 2,978,279 2,896,108 14.64%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - 282,161 98,953 98,922 - 219,799 98,980 -
Div Payout % - 52.55% 24.78% 32.98% - 57.36% 34.81% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 3,557,074 3,341,960 3,217,834 3,198,497 3,152,450 2,978,279 2,896,108 14.64%
NOSH 366,778 366,778 366,778 366,778 366,778 366,778 366,778 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 12.77% 10.84% 10.73% 12.36% 16.24% 8.55% 8.53% -
ROE 4.80% 16.07% 12.41% 9.38% 6.31% 12.87% 9.82% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 363.85 1,364.84 1,025.10 661.91 338.21 1,220.25 909.05 -45.59%
EPS 46.60 146.50 109.00 81.90 55.20 104.50 77.50 -28.69%
DPS 0.00 77.00 27.00 27.00 0.00 60.00 27.00 -
NAPS 9.71 9.12 8.78 8.73 8.75 8.13 7.90 14.70%
Adjusted Per Share Value based on latest NOSH - 366,778
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 363.84 1,365.22 1,025.54 661.98 332.61 1,220.22 909.69 -45.62%
EPS 46.61 146.56 109.01 81.88 54.27 104.60 77.61 -28.75%
DPS 0.00 77.02 27.01 27.00 0.00 60.00 27.02 -
NAPS 9.7097 9.1226 8.7837 8.7309 8.6052 8.1298 7.9055 14.64%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 28.16 25.30 25.22 26.00 21.58 21.60 21.20 -
P/RPS 7.74 1.85 2.46 3.93 6.38 1.77 2.33 122.14%
P/EPS 60.42 17.27 23.15 31.76 39.11 20.65 27.33 69.45%
EY 1.66 5.79 4.32 3.15 2.56 4.84 3.66 -40.88%
DY 0.00 3.04 1.07 1.04 0.00 2.78 1.27 -
P/NAPS 2.90 2.77 2.87 2.98 2.47 2.66 2.68 5.38%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 31/01/24 07/11/23 03/08/23 03/05/23 03/02/23 08/11/22 03/08/22 -
Price 27.70 25.82 24.92 27.44 25.00 19.94 21.94 -
P/RPS 7.61 1.89 2.43 4.15 7.39 1.63 2.41 114.78%
P/EPS 59.43 17.62 22.87 33.51 45.31 19.06 28.29 63.80%
EY 1.68 5.67 4.37 2.98 2.21 5.25 3.53 -38.96%
DY 0.00 2.98 1.08 0.98 0.00 3.01 1.23 -
P/NAPS 2.85 2.83 2.84 3.14 2.86 2.45 2.78 1.66%

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