[F&N] QoQ TTM Result on 30-Jun-2001 [#3]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
30-Jun-2001 [#3]
Profit Trend
QoQ- 3.18%
YoY- 405.36%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 1,527,280 1,541,321 1,541,253 1,536,921 1,517,540 1,451,393 1,366,517 7.70%
PBT 111,662 105,813 103,562 104,064 99,022 90,856 72,819 33.01%
Tax -33,401 -31,578 -28,425 -24,257 -21,674 -19,012 -16,413 60.65%
NP 78,261 74,235 75,137 79,807 77,348 71,844 56,406 24.42%
-
NP to SH 78,261 74,235 75,137 79,807 77,348 71,844 56,406 24.42%
-
Tax Rate 29.91% 29.84% 27.45% 23.31% 21.89% 20.93% 22.54% -
Total Cost 1,449,019 1,467,086 1,466,116 1,457,114 1,440,192 1,379,549 1,310,111 6.95%
-
Net Worth 950,945 939,052 931,377 907,175 755,477 576,482 555,288 43.18%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 17,807 12,087 12,087 12,087 30,422 27,082 27,082 -24.40%
Div Payout % 22.75% 16.28% 16.09% 15.15% 39.33% 37.70% 48.01% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 950,945 939,052 931,377 907,175 755,477 576,482 555,288 43.18%
NOSH 356,159 354,359 359,605 355,755 302,191 260,851 261,928 22.75%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 5.12% 4.82% 4.88% 5.19% 5.10% 4.95% 4.13% -
ROE 8.23% 7.91% 8.07% 8.80% 10.24% 12.46% 10.16% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 428.82 434.96 428.60 432.02 502.18 556.41 521.71 -12.26%
EPS 21.97 20.95 20.89 22.43 25.60 27.54 21.53 1.35%
DPS 5.00 3.41 3.36 3.40 10.07 10.38 10.34 -38.41%
NAPS 2.67 2.65 2.59 2.55 2.50 2.21 2.12 16.63%
Adjusted Per Share Value based on latest NOSH - 355,755
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 416.40 420.23 420.21 419.03 413.75 395.71 372.57 7.70%
EPS 21.34 20.24 20.49 21.76 21.09 19.59 15.38 24.42%
DPS 4.86 3.30 3.30 3.30 8.29 7.38 7.38 -24.32%
NAPS 2.5927 2.5603 2.5393 2.4734 2.0598 1.5717 1.514 43.18%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 3.52 3.58 3.32 3.30 2.88 2.98 3.20 -
P/RPS 0.82 0.82 0.77 0.76 0.57 0.54 0.61 21.82%
P/EPS 16.02 17.09 15.89 14.71 11.25 10.82 14.86 5.14%
EY 6.24 5.85 6.29 6.80 8.89 9.24 6.73 -4.91%
DY 1.42 0.95 1.01 1.03 3.50 3.48 3.23 -42.21%
P/NAPS 1.32 1.35 1.28 1.29 1.15 1.35 1.51 -8.58%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 08/05/02 19/02/02 07/11/01 29/08/01 24/05/01 16/02/01 27/11/00 -
Price 3.50 3.66 3.64 3.64 2.96 3.12 3.02 -
P/RPS 0.82 0.84 0.85 0.84 0.59 0.56 0.58 25.99%
P/EPS 15.93 17.47 17.42 16.23 11.56 11.33 14.02 8.89%
EY 6.28 5.72 5.74 6.16 8.65 8.83 7.13 -8.12%
DY 1.43 0.93 0.92 0.93 3.40 3.33 3.42 -44.11%
P/NAPS 1.31 1.38 1.41 1.43 1.18 1.41 1.42 -5.23%

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