[F&N] QoQ Quarter Result on 31-Dec-2001 [#1]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
19-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Dec-2001 [#1]
Profit Trend
QoQ- 65.96%
YoY- -3.83%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 358,539 379,469 386,953 397,027 369,866 373,434 400,994 -7.18%
PBT 25,718 31,494 33,775 31,328 21,243 25,316 27,926 -5.33%
Tax -9,112 -7,636 -9,200 -8,649 -7,578 -7,974 -7,377 15.10%
NP 16,606 23,858 24,575 22,679 13,665 17,342 20,549 -13.22%
-
NP to SH 16,606 23,858 24,575 22,679 13,665 17,342 20,549 -13.22%
-
Tax Rate 35.43% 24.25% 27.24% 27.61% 35.67% 31.50% 26.42% -
Total Cost 341,933 355,611 362,378 374,348 356,201 356,092 380,445 -6.86%
-
Net Worth 964,561 957,880 950,945 939,052 931,377 907,175 755,477 17.67%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 17,665 - 17,807 - 17,980 - 12,087 28.75%
Div Payout % 106.38% - 72.46% - 131.58% - 58.82% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 964,561 957,880 950,945 939,052 931,377 907,175 755,477 17.67%
NOSH 353,319 356,089 356,159 354,359 359,605 355,755 302,191 10.97%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 4.63% 6.29% 6.35% 5.71% 3.69% 4.64% 5.12% -
ROE 1.72% 2.49% 2.58% 2.42% 1.47% 1.91% 2.72% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 101.48 106.57 108.65 112.04 102.85 104.97 132.70 -16.36%
EPS 4.70 6.70 6.90 6.40 3.80 4.90 6.80 -21.80%
DPS 5.00 0.00 5.00 0.00 5.00 0.00 4.00 16.02%
NAPS 2.73 2.69 2.67 2.65 2.59 2.55 2.50 6.03%
Adjusted Per Share Value based on latest NOSH - 354,359
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 97.75 103.46 105.50 108.25 100.84 101.81 109.33 -7.18%
EPS 4.53 6.50 6.70 6.18 3.73 4.73 5.60 -13.17%
DPS 4.82 0.00 4.86 0.00 4.90 0.00 3.30 28.70%
NAPS 2.6298 2.6116 2.5927 2.5603 2.5393 2.4734 2.0598 17.67%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 3.50 3.60 3.52 3.58 3.32 3.30 2.88 -
P/RPS 3.45 3.38 3.24 3.20 3.23 3.14 2.17 36.18%
P/EPS 74.47 53.73 51.01 55.94 87.37 67.70 42.35 45.63%
EY 1.34 1.86 1.96 1.79 1.14 1.48 2.36 -31.40%
DY 1.43 0.00 1.42 0.00 1.51 0.00 1.39 1.90%
P/NAPS 1.28 1.34 1.32 1.35 1.28 1.29 1.15 7.39%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 08/11/02 19/08/02 08/05/02 19/02/02 07/11/01 29/08/01 24/05/01 -
Price 3.50 3.60 3.50 3.66 3.64 3.64 2.96 -
P/RPS 3.45 3.38 3.22 3.27 3.54 3.47 2.23 33.72%
P/EPS 74.47 53.73 50.72 57.19 95.79 74.67 43.53 42.99%
EY 1.34 1.86 1.97 1.75 1.04 1.34 2.30 -30.22%
DY 1.43 0.00 1.43 0.00 1.37 0.00 1.35 3.90%
P/NAPS 1.28 1.34 1.31 1.38 1.41 1.43 1.18 5.56%

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