[F&N] QoQ Quarter Result on 31-Dec-2000 [#1]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
16-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
31-Dec-2000 [#1]
Profit Trend
QoQ- 28.61%
YoY- 189.59%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 369,866 373,434 400,994 396,959 365,534 354,053 334,847 6.84%
PBT 21,243 25,316 27,926 29,077 21,745 20,274 19,760 4.93%
Tax -7,578 -7,974 -7,377 -5,496 -3,410 -5,391 -4,715 37.16%
NP 13,665 17,342 20,549 23,581 18,335 14,883 15,045 -6.20%
-
NP to SH 13,665 17,342 20,549 23,581 18,335 14,883 15,045 -6.20%
-
Tax Rate 35.67% 31.50% 26.42% 18.90% 15.68% 26.59% 23.86% -
Total Cost 356,201 356,092 380,445 373,378 347,199 339,170 319,802 7.44%
-
Net Worth 931,377 907,175 755,477 576,482 555,288 427,624 318,394 104.40%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 17,980 - 12,087 - 18,334 - 8,747 61.59%
Div Payout % 131.58% - 58.82% - 100.00% - 58.14% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 931,377 907,175 755,477 576,482 555,288 427,624 318,394 104.40%
NOSH 359,605 355,755 302,191 260,851 261,928 209,619 174,941 61.59%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 3.69% 4.64% 5.12% 5.94% 5.02% 4.20% 4.49% -
ROE 1.47% 1.91% 2.72% 4.09% 3.30% 3.48% 4.73% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 102.85 104.97 132.70 152.18 139.55 168.90 191.40 -33.87%
EPS 3.80 4.90 6.80 9.04 7.00 7.10 8.60 -41.95%
DPS 5.00 0.00 4.00 0.00 7.00 0.00 5.00 0.00%
NAPS 2.59 2.55 2.50 2.21 2.12 2.04 1.82 26.49%
Adjusted Per Share Value based on latest NOSH - 260,851
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 100.84 101.81 109.33 108.23 99.66 96.53 91.29 6.85%
EPS 3.73 4.73 5.60 6.43 5.00 4.06 4.10 -6.10%
DPS 4.90 0.00 3.30 0.00 5.00 0.00 2.38 61.76%
NAPS 2.5393 2.4734 2.0598 1.5717 1.514 1.1659 0.8681 104.39%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 3.32 3.30 2.88 2.98 3.20 3.16 3.42 -
P/RPS 3.23 3.14 2.17 1.96 2.29 1.87 1.79 48.16%
P/EPS 87.37 67.70 42.35 32.96 45.71 44.51 39.77 68.91%
EY 1.14 1.48 2.36 3.03 2.19 2.25 2.51 -40.88%
DY 1.51 0.00 1.39 0.00 2.19 0.00 1.46 2.26%
P/NAPS 1.28 1.29 1.15 1.35 1.51 1.55 1.88 -22.58%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 07/11/01 29/08/01 24/05/01 16/02/01 27/11/00 29/08/00 29/05/00 -
Price 3.64 3.64 2.96 3.12 3.02 3.50 2.98 -
P/RPS 3.54 3.47 2.23 2.05 2.16 2.07 1.56 72.59%
P/EPS 95.79 74.67 43.53 34.51 43.14 49.30 34.65 96.85%
EY 1.04 1.34 2.30 2.90 2.32 2.03 2.89 -49.37%
DY 1.37 0.00 1.35 0.00 2.32 0.00 1.68 -12.70%
P/NAPS 1.41 1.43 1.18 1.41 1.42 1.72 1.64 -9.57%

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