[F&N] QoQ TTM Result on 30-Jun-2007 [#3]

Stock

[F&N] FRASER & NEAVE HOLDINGS BHD

Announcement Date

02-Aug-2007

Admission Sponsor

Sponsor

Financial Year

30-Sep-2007

Quarter

30-Jun-2007 [#3]

Profit Trend

QoQ- 3.87%

YoY- 10.21%

Quarter Report

F&N's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
TTM Result
Revenue	3,422,349	3,231,962	2,865,068	2,556,068	2,191,641	1,943,781	1,943,630	45.76%
YoY %	5.89%	12.81%	12.09%	16.63%	12.75%	0.01%	-	-
Horiz. %	176.08%	166.28%	147.41%	131.51%	112.76%	100.01%	100.00%	-
PBT	246,174	230,544	220,905	207,785	194,818	193,430	194,186	17.11%
YoY %	6.78%	4.36%	6.31%	6.66%	0.72%	-0.39%	-	-
Horiz. %	126.77%	118.72%	113.76%	107.00%	100.33%	99.61%	100.00%	-
Tax	-61,300	-58,765	-55,328	-45,571	-38,834	-40,036	-40,604	31.56%
YoY %	-4.31%	-6.21%	-21.41%	-17.35%	3.00%	1.40%	-	-
Horiz. %	150.97%	144.73%	136.26%	112.23%	95.64%	98.60%	100.00%	-
NP	184,874	171,779	165,577	162,214	155,984	153,394	153,582	13.14%
YoY %	7.62%	3.75%	2.07%	3.99%	1.69%	-0.12%	-	-
Horiz. %	120.37%	111.85%	107.81%	105.62%	101.56%	99.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	171,037	159,019	152,871	149,813	144,237	142,385	142,827	12.75%
YoY %	7.56%	4.02%	2.04%	3.87%	1.30%	-0.31%	-	-
Horiz. %	119.75%	111.34%	107.03%	104.89%	100.99%	99.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.90%	25.49%	25.05%	21.93%	19.93%	20.70%	20.91%	-
YoY %	-2.31%	1.76%	14.23%	10.04%	-3.72%	-1.00%	-	-
Horiz. %	119.08%	121.90%	119.80%	104.88%	95.31%	99.00%	100.00%	-
Total Cost	3,237,475	3,060,183	2,699,491	2,393,854	2,035,657	1,790,387	1,790,048	48.38%
YoY %	5.79%	13.36%	12.77%	17.60%	13.70%	0.02%	-	-
Horiz. %	180.86%	170.96%	150.81%	133.73%	113.72%	100.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,154,941	1,200,636	1,157,964	1,095,886	1,115,974	1,133,971	1,119,119	2.12%
YoY %	-3.81%	3.69%	5.66%	-1.80%	-1.59%	1.33%	-	-
Horiz. %	103.20%	107.28%	103.47%	97.92%	99.72%	101.33%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	141,958	121,746	121,746	118,341	118,341	116,124	116,124	14.31%
YoY %	16.60%	0.00%	2.88%	0.00%	1.91%	0.00%	-	-
Horiz. %	122.25%	104.84%	104.84%	101.91%	101.91%	100.00%	100.00%	-
Div Payout %	83.00%	76.56%	79.64%	78.99%	82.05%	81.56%	81.30%	-
YoY %	8.41%	-3.87%	0.82%	-3.73%	0.60%	0.32%	-	-
Horiz. %	102.09%	94.17%	97.96%	97.16%	100.92%	100.32%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	1,154,941	1,200,636	1,157,964	1,095,886	1,115,974	1,133,971	1,119,119	2.12%
YoY %	-3.81%	3.69%	5.66%	-1.80%	-1.59%	1.33%	-	-
Horiz. %	103.20%	107.28%	103.47%	97.92%	99.72%	101.33%	100.00%	-
NOSH	357,567	356,272	356,296	354,655	355,405	352,165	357,546	0.00%
YoY %	0.36%	-0.01%	0.46%	-0.21%	0.92%	-1.50%	-	-
Horiz. %	100.01%	99.64%	99.65%	99.19%	99.40%	98.50%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	5.40%	5.32%	5.78%	6.35%	7.12%	7.89%	7.90%	-
YoY %	1.50%	-7.96%	-8.98%	-10.81%	-9.76%	-0.13%	-	-
Horiz. %	68.35%	67.34%	73.16%	80.38%	90.13%	99.87%	100.00%	-
ROE	14.81%	13.24%	13.20%	13.67%	12.92%	12.56%	12.76%	-
YoY %	11.86%	0.30%	-3.44%	5.80%	2.87%	-1.57%	-	-
Horiz. %	116.07%	103.76%	103.45%	107.13%	101.25%	98.43%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	957.12	907.16	804.12	720.72	616.66	551.95	543.60	45.76%
YoY %	5.51%	12.81%	11.57%	16.87%	11.72%	1.54%	-	-
Horiz. %	176.07%	166.88%	147.92%	132.58%	113.44%	101.54%	100.00%	-
EPS	47.83	44.63	42.91	42.24	40.58	40.43	39.95	12.73%
YoY %	7.17%	4.01%	1.59%	4.09%	0.37%	1.20%	-	-
Horiz. %	119.72%	111.71%	107.41%	105.73%	101.58%	101.20%	100.00%	-
DPS	39.78	34.20	34.20	33.17	33.17	32.69	32.69	13.96%
YoY %	16.32%	0.00%	3.11%	0.00%	1.47%	0.00%	-	-
Horiz. %	121.69%	104.62%	104.62%	101.47%	101.47%	100.00%	100.00%	-
NAPS	3.23	3.37	3.25	3.09	3.14	3.22	3.13	2.11%
YoY %	-4.15%	3.69%	5.18%	-1.59%	-2.48%	2.88%	-	-
Horiz. %	103.19%	107.67%	103.83%	98.72%	100.32%	102.88%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 354,655
RPS	933.08	881.18	781.14	696.90	597.54	529.96	529.92	45.76%
YoY %	5.89%	12.81%	12.09%	16.63%	12.75%	0.01%	-	-
Horiz. %	176.08%	166.29%	147.41%	131.51%	112.76%	100.01%	100.00%	-
EPS	46.63	43.36	41.68	40.85	39.33	38.82	38.94	12.75%
YoY %	7.54%	4.03%	2.03%	3.86%	1.31%	-0.31%	-	-
Horiz. %	119.75%	111.35%	107.04%	104.90%	101.00%	99.69%	100.00%	-
DPS	38.70	33.19	33.19	32.27	32.27	31.66	31.66	14.30%
YoY %	16.60%	0.00%	2.85%	0.00%	1.93%	0.00%	-	-
Horiz. %	122.24%	104.83%	104.83%	101.93%	101.93%	100.00%	100.00%	-
NAPS	3.1489	3.2735	3.1571	2.9879	3.0426	3.0917	3.0512	2.12%
YoY %	-3.81%	3.69%	5.66%	-1.80%	-1.59%	1.33%	-	-
Horiz. %	103.20%	107.29%	103.47%	97.93%	99.72%	101.33%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	7.85	7.95	8.05	7.35	7.35	7.55	6.20	-
P/RPS	0.82	0.88	1.00	1.02	1.19	1.37	1.14	-19.70%
YoY %	-6.82%	-12.00%	-1.96%	-14.29%	-13.14%	20.18%	-	-
Horiz. %	71.93%	77.19%	87.72%	89.47%	104.39%	120.18%	100.00%	-
P/EPS	16.41	17.81	18.76	17.40	18.11	18.67	15.52	3.78%
YoY %	-7.86%	-5.06%	7.82%	-3.92%	-3.00%	20.30%	-	-
Horiz. %	105.73%	114.76%	120.88%	112.11%	116.69%	120.30%	100.00%	-
EY	6.09	5.61	5.33	5.75	5.52	5.36	6.44	-3.65%
YoY %	8.56%	5.25%	-7.30%	4.17%	2.99%	-16.77%	-	-
Horiz. %	94.57%	87.11%	82.76%	89.29%	85.71%	83.23%	100.00%	-
DY	5.07	4.30	4.25	4.51	4.51	4.33	5.27	-2.54%
YoY %	17.91%	1.18%	-5.76%	0.00%	4.16%	-17.84%	-	-
Horiz. %	96.20%	81.59%	80.65%	85.58%	85.58%	82.16%	100.00%	-
P/NAPS	2.43	2.36	2.48	2.38	2.34	2.34	1.98	14.61%
YoY %	2.97%	-4.84%	4.20%	1.71%	0.00%	18.18%	-	-
Horiz. %	122.73%	119.19%	125.25%	120.20%	118.18%	118.18%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	07/05/08	13/02/08	06/11/07	02/08/07	03/05/07	08/02/07	07/11/06	-
Price	8.45	7.75	7.75	7.30	7.35	7.35	6.50	-
P/RPS	0.88	0.85	0.96	1.01	1.19	1.33	1.20	-18.66%
YoY %	3.53%	-11.46%	-4.95%	-15.13%	-10.53%	10.83%	-	-
Horiz. %	73.33%	70.83%	80.00%	84.17%	99.17%	110.83%	100.00%	-
P/EPS	17.67	17.36	18.06	17.28	18.11	18.18	16.27	5.65%
YoY %	1.79%	-3.88%	4.51%	-4.58%	-0.39%	11.74%	-	-
Horiz. %	108.60%	106.70%	111.00%	106.21%	111.31%	111.74%	100.00%	-
EY	5.66	5.76	5.54	5.79	5.52	5.50	6.15	-5.38%
YoY %	-1.74%	3.97%	-4.32%	4.89%	0.36%	-10.57%	-	-
Horiz. %	92.03%	93.66%	90.08%	94.15%	89.76%	89.43%	100.00%	-
DY	4.71	4.41	4.41	4.54	4.51	4.45	5.03	-4.28%
YoY %	6.80%	0.00%	-2.86%	0.67%	1.35%	-11.53%	-	-
Horiz. %	93.64%	87.67%	87.67%	90.26%	89.66%	88.47%	100.00%	-
P/NAPS	2.62	2.30	2.38	2.36	2.34	2.28	2.08	16.61%
YoY %	13.91%	-3.36%	0.85%	0.85%	2.63%	9.62%	-	-
Horiz. %	125.96%	110.58%	114.42%	113.46%	112.50%	109.62%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:35:00

EMA 5

5 Mins

SELL

2024-06-28 16:30:00

EMA 5

10 Mins

SELL

2024-06-28 15:55:00

EMA 5

5 Mins

BUY

2024-06-28 15:50:00

EMA 5

5 Mins

SELL

2024-06-28 15:50:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

764

MPI

MALAYSIAN PACIFIC INDUSTRIES

704

PTRANS

PERAK TRANSIT BERHAD

696

HLIND

HONG LEONG INDUSTRIES BHD

691

YTLPOWR

YTL POWER INTERNATIONAL BHD

585

MYEG

MY E.G. SERVICES BHD

558

GENTING

GENTING BHD

545

NOTION

NOTION VTEC BHD

506

SAPNRG

SAPURA ENERGY BERHAD

490

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More