[F&N] QoQ Quarter Result on 31-Dec-2013 [#1]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
10-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -14.06%
YoY- 21.02%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 964,515 971,131 935,395 947,761 897,528 891,212 865,274 7.49%
PBT 75,361 71,212 82,766 86,130 87,180 89,142 65,335 9.97%
Tax -13,177 -10,836 -14,675 -17,373 -7,174 -20,822 -11,025 12.61%
NP 62,184 60,376 68,091 68,757 80,006 68,320 54,310 9.43%
-
NP to SH 62,195 60,377 68,091 68,766 80,015 68,329 54,319 9.43%
-
Tax Rate 17.49% 15.22% 17.73% 20.17% 8.23% 23.36% 16.87% -
Total Cost 902,331 910,755 867,304 879,004 817,522 822,892 810,964 7.36%
-
Net Worth 1,690,240 1,617,371 1,643,701 1,702,777 1,646,091 1,543,087 1,565,515 5.23%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 120,731 - 80,537 - 145,350 - 72,814 40.04%
Div Payout % 194.12% - 118.28% - 181.65% - 134.05% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,690,240 1,617,371 1,643,701 1,702,777 1,646,091 1,543,087 1,565,515 5.23%
NOSH 365,852 365,921 366,080 363,841 363,375 363,079 364,073 0.32%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.45% 6.22% 7.28% 7.25% 8.91% 7.67% 6.28% -
ROE 3.68% 3.73% 4.14% 4.04% 4.86% 4.43% 3.47% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 263.63 265.39 255.52 260.49 247.00 245.46 237.66 7.15%
EPS 17.00 16.50 18.60 18.90 22.00 18.80 14.90 9.17%
DPS 33.00 0.00 22.00 0.00 40.00 0.00 20.00 39.59%
NAPS 4.62 4.42 4.49 4.68 4.53 4.25 4.30 4.89%
Adjusted Per Share Value based on latest NOSH - 363,841
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 263.28 265.09 255.33 258.71 245.00 243.27 236.19 7.50%
EPS 16.98 16.48 18.59 18.77 21.84 18.65 14.83 9.43%
DPS 32.96 0.00 21.98 0.00 39.68 0.00 19.88 40.03%
NAPS 4.6139 4.4149 4.4868 4.6481 4.4933 4.2122 4.2734 5.23%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 16.98 18.30 18.02 18.50 18.60 18.32 18.50 -
P/RPS 6.44 6.90 7.05 7.10 7.53 7.46 7.78 -11.83%
P/EPS 99.88 110.91 96.88 97.88 84.47 97.35 124.00 -13.41%
EY 1.00 0.90 1.03 1.02 1.18 1.03 0.81 15.06%
DY 1.94 0.00 1.22 0.00 2.15 0.00 1.08 47.71%
P/NAPS 3.68 4.14 4.01 3.95 4.11 4.31 4.30 -9.85%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 06/11/14 06/08/14 07/05/14 10/02/14 07/11/13 06/08/13 07/05/13 -
Price 16.12 17.80 18.08 18.30 18.58 18.46 18.08 -
P/RPS 6.11 6.71 7.08 7.03 7.52 7.52 7.61 -13.60%
P/EPS 94.82 107.88 97.20 96.83 84.38 98.09 121.18 -15.07%
EY 1.05 0.93 1.03 1.03 1.19 1.02 0.83 16.95%
DY 2.05 0.00 1.22 0.00 2.15 0.00 1.11 50.47%
P/NAPS 3.49 4.03 4.03 3.91 4.10 4.34 4.20 -11.60%

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