[F&N] QoQ Quarter Result on 30-Sep-2002 [#4]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
08-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#4]
Profit Trend
QoQ- -30.4%
YoY- 21.52%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 384,253 393,088 412,009 358,539 379,469 386,953 397,027 -2.16%
PBT 34,750 37,734 39,513 25,718 31,494 33,775 31,328 7.17%
Tax -29,225 -11,498 -11,574 -9,112 -7,636 -9,200 -8,649 125.68%
NP 5,525 26,236 27,939 16,606 23,858 24,575 22,679 -61.09%
-
NP to SH 5,525 26,236 27,939 16,606 23,858 24,575 22,679 -61.09%
-
Tax Rate 84.10% 30.47% 29.29% 35.43% 24.25% 27.24% 27.61% -
Total Cost 378,728 366,852 384,070 341,933 355,611 362,378 374,348 0.78%
-
Net Worth 1,005,550 999,804 1,006,520 964,561 957,880 950,945 939,052 4.68%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 36,833 35,454 - 17,665 - 17,807 - -
Div Payout % 666.67% 135.14% - 106.38% - 72.46% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,005,550 999,804 1,006,520 964,561 957,880 950,945 939,052 4.68%
NOSH 368,333 354,540 358,192 353,319 356,089 356,159 354,359 2.61%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.44% 6.67% 6.78% 4.63% 6.29% 6.35% 5.71% -
ROE 0.55% 2.62% 2.78% 1.72% 2.49% 2.58% 2.42% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 104.32 110.87 115.02 101.48 106.57 108.65 112.04 -4.66%
EPS 1.50 7.40 7.80 4.70 6.70 6.90 6.40 -62.08%
DPS 10.00 10.00 0.00 5.00 0.00 5.00 0.00 -
NAPS 2.73 2.82 2.81 2.73 2.69 2.67 2.65 2.00%
Adjusted Per Share Value based on latest NOSH - 353,319
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 104.76 107.17 112.33 97.75 103.46 105.50 108.25 -2.16%
EPS 1.51 7.15 7.62 4.53 6.50 6.70 6.18 -61.01%
DPS 10.04 9.67 0.00 4.82 0.00 4.86 0.00 -
NAPS 2.7416 2.7259 2.7442 2.6298 2.6116 2.5927 2.5603 4.67%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 3.52 3.14 3.48 3.50 3.60 3.52 3.58 -
P/RPS 3.37 2.83 3.03 3.45 3.38 3.24 3.20 3.52%
P/EPS 234.67 42.43 44.62 74.47 53.73 51.01 55.94 160.79%
EY 0.43 2.36 2.24 1.34 1.86 1.96 1.79 -61.45%
DY 2.84 3.18 0.00 1.43 0.00 1.42 0.00 -
P/NAPS 1.29 1.11 1.24 1.28 1.34 1.32 1.35 -2.99%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 08/08/03 08/05/03 25/02/03 08/11/02 19/08/02 08/05/02 19/02/02 -
Price 3.66 3.20 3.20 3.50 3.60 3.50 3.66 -
P/RPS 3.51 2.89 2.78 3.45 3.38 3.22 3.27 4.84%
P/EPS 244.00 43.24 41.03 74.47 53.73 50.72 57.19 163.75%
EY 0.41 2.31 2.44 1.34 1.86 1.97 1.75 -62.09%
DY 2.73 3.13 0.00 1.43 0.00 1.43 0.00 -
P/NAPS 1.34 1.13 1.14 1.28 1.34 1.31 1.38 -1.94%

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