[F&N] QoQ TTM Result on 30-Jun-2010 [#3]

Stock

[F&N] FRASER & NEAVE HOLDINGS BHD

Announcement Date

05-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Sep-2010

Quarter

30-Jun-2010 [#3]

Profit Trend

QoQ- 3.85%

YoY- 48.45%

Quarter Report

Quarterly Financial Report - Q3 30 June 2010.pdf

Latest QR

Upcoming QR

F&N's Result

F&N's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	3,920,517	3,783,144	3,637,726	3,443,964	3,385,372	3,451,814	3,509,594	7.66%
YoY %	3.63%	4.00%	5.63%	1.73%	-1.92%	-1.65%	-	-
Horiz. %	111.71%	107.79%	103.65%	98.13%	96.46%	98.35%	100.00%	-
PBT	489,956	428,379	388,983	348,508	333,430	310,076	287,266	42.79%
YoY %	14.37%	10.13%	11.61%	4.52%	7.53%	7.94%	-	-
Horiz. %	170.56%	149.12%	135.41%	121.32%	116.07%	107.94%	100.00%	-
Tax	278,964	294,081	305,066	-50,859	-40,239	-43,800	-44,344	-
YoY %	-5.14%	-3.60%	699.83%	-26.39%	8.13%	1.23%	-	-
Horiz. %	-629.09%	-663.18%	-687.95%	114.69%	90.74%	98.77%	100.00%	-
NP	768,920	722,460	694,049	297,649	293,191	266,276	242,922	115.73%
YoY %	6.43%	4.09%	133.18%	1.52%	10.11%	9.61%	-	-
Horiz. %	316.53%	297.40%	285.71%	122.53%	120.69%	109.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	771,394	724,638	695,291	294,058	283,169	251,218	224,432	127.92%
YoY %	6.45%	4.22%	136.45%	3.85%	12.72%	11.94%	-	-
Horiz. %	343.71%	322.88%	309.80%	131.02%	126.17%	111.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-56.94%	-68.65%	-78.43%	14.59%	12.07%	14.13%	15.44%	-
YoY %	17.06%	12.47%	-637.56%	20.88%	-14.58%	-8.48%	-	-
Horiz. %	-368.78%	-444.62%	-507.97%	94.49%	78.17%	91.52%	100.00%	-
Total Cost	3,151,597	3,060,684	2,943,677	3,146,315	3,092,181	3,185,538	3,266,672	-2.36%
YoY %	2.97%	3.97%	-6.44%	1.75%	-2.93%	-2.48%	-	-
Horiz. %	96.48%	93.69%	90.11%	96.32%	94.66%	97.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,513,557	142,778,660	1,792,944	1,336,155	1,337,322	1,069,775	1,296,674	10.87%
YoY %	-98.94%	7,863.36%	34.19%	-0.09%	25.01%	-17.50%	-	-
Horiz. %	116.73%	11,011.15%	138.27%	103.04%	103.13%	82.50%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	653,078	586,388	586,388	162,433	162,433	148,879	148,879	168.21%
YoY %	11.37%	0.00%	261.00%	0.00%	9.10%	0.00%	-	-
Horiz. %	438.66%	393.87%	393.87%	109.10%	109.10%	100.00%	100.00%	-
Div Payout %	84.66%	80.92%	84.34%	55.24%	57.36%	59.26%	66.34%	-
YoY %	4.62%	-4.06%	52.68%	-3.70%	-3.21%	-10.67%	-	-
Horiz. %	127.62%	121.98%	127.13%	83.27%	86.46%	89.33%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	1,513,557	142,778,660	1,792,944	1,336,155	1,337,322	1,069,775	1,296,674	10.87%
YoY %	-98.94%	7,863.36%	34.19%	-0.09%	25.01%	-17.50%	-	-
Horiz. %	116.73%	11,011.15%	138.27%	103.04%	103.13%	82.50%	100.00%	-
NOSH	358,663	35,694,665	356,450	355,360	356,619	356,591	357,210	0.27%
YoY %	-99.00%	9,913.93%	0.31%	-0.35%	0.01%	-0.17%	-	-
Horiz. %	100.41%	9,992.63%	99.79%	99.48%	99.83%	99.83%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	19.61%	19.10%	19.08%	8.64%	8.66%	7.71%	6.92%	-
YoY %	2.67%	0.10%	120.83%	-0.23%	12.32%	11.42%	-	-
Horiz. %	283.38%	276.01%	275.72%	124.86%	125.14%	111.42%	100.00%	-
ROE	50.97%	0.51%	38.78%	22.01%	21.17%	23.48%	17.31%	-
YoY %	9,894.12%	-98.68%	76.19%	3.97%	-9.84%	35.64%	-	-
Horiz. %	294.45%	2.95%	224.03%	127.15%	122.30%	135.64%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	1,093.09	10.60	1,020.54	969.15	949.30	968.00	982.50	7.37%
YoY %	10,212.17%	-98.96%	5.30%	2.09%	-1.93%	-1.48%	-	-
Horiz. %	111.26%	1.08%	103.87%	98.64%	96.62%	98.52%	100.00%	-
EPS	215.07	2.03	195.06	82.75	79.40	70.45	62.83	127.30%
YoY %	10,494.58%	-98.96%	135.72%	4.22%	12.70%	12.13%	-	-
Horiz. %	342.30%	3.23%	310.46%	131.70%	126.37%	112.13%	100.00%	-
DPS	182.09	1.64	164.50	45.50	45.50	41.75	41.75	167.18%
YoY %	11,003.05%	-99.00%	261.54%	0.00%	8.98%	0.00%	-	-
Horiz. %	436.14%	3.93%	394.01%	108.98%	108.98%	100.00%	100.00%	-
NAPS	4.22	4.00	5.03	3.76	3.75	3.00	3.63	10.57%
YoY %	5.50%	-20.48%	33.78%	0.27%	25.00%	-17.36%	-	-
Horiz. %	116.25%	110.19%	138.57%	103.58%	103.31%	82.64%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 355,360
RPS	1,068.91	1,031.45	991.80	938.98	923.00	941.12	956.87	7.66%
YoY %	3.63%	4.00%	5.63%	1.73%	-1.93%	-1.65%	-	-
Horiz. %	111.71%	107.79%	103.65%	98.13%	96.46%	98.35%	100.00%	-
EPS	210.32	197.57	189.57	80.17	77.20	68.49	61.19	127.92%
YoY %	6.45%	4.22%	136.46%	3.85%	12.72%	11.93%	-	-
Horiz. %	343.72%	322.88%	309.81%	131.02%	126.16%	111.93%	100.00%	-
DPS	178.06	159.88	159.88	44.29	44.29	40.59	40.59	168.21%
YoY %	11.37%	0.00%	260.98%	0.00%	9.12%	0.00%	-	-
Horiz. %	438.68%	393.89%	393.89%	109.12%	109.12%	100.00%	100.00%	-
NAPS	4.1266	389.2776	4.8884	3.6429	3.6461	2.9167	3.5353	10.87%
YoY %	-98.94%	7,863.29%	34.19%	-0.09%	25.01%	-17.50%	-	-
Horiz. %	116.73%	11,011.16%	138.27%	103.04%	103.13%	82.50%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	15.62	15.00	14.46	12.56	10.58	10.60	10.32	-
P/RPS	1.43	141.53	1.42	1.30	1.11	1.10	1.05	22.88%
YoY %	-98.99%	9,866.90%	9.23%	17.12%	0.91%	4.76%	-	-
Horiz. %	136.19%	13,479.05%	135.24%	123.81%	105.71%	104.76%	100.00%	-
P/EPS	7.26	738.88	7.41	15.18	13.32	15.05	16.43	-42.01%
YoY %	-99.02%	9,871.39%	-51.19%	13.96%	-11.50%	-8.40%	-	-
Horiz. %	44.19%	4,497.14%	45.10%	92.39%	81.07%	91.60%	100.00%	-
EY	13.77	0.14	13.49	6.59	7.51	6.65	6.09	72.35%
YoY %	9,735.71%	-98.96%	104.70%	-12.25%	12.93%	9.20%	-	-
Horiz. %	226.11%	2.30%	221.51%	108.21%	123.32%	109.20%	100.00%	-
DY	11.66	0.11	11.38	3.62	4.30	3.94	4.05	102.50%
YoY %	10,500.00%	-99.03%	214.36%	-15.81%	9.14%	-2.72%	-	-
Horiz. %	287.90%	2.72%	280.99%	89.38%	106.17%	97.28%	100.00%	-
P/NAPS	3.70	3.75	2.87	3.34	2.82	3.53	2.84	19.30%
YoY %	-1.33%	30.66%	-14.07%	18.44%	-20.11%	24.30%	-	-
Horiz. %	130.28%	132.04%	101.06%	117.61%	99.30%	124.30%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	05/05/11	07/02/11	08/11/10	05/08/10	06/05/10	09/02/10	09/11/09	-
Price	18.40	14.98	14.62	14.28	10.72	10.50	10.56	-
P/RPS	1.68	141.34	1.43	1.47	1.13	1.08	1.07	35.12%
YoY %	-98.81%	9,783.92%	-2.72%	30.09%	4.63%	0.93%	-	-
Horiz. %	157.01%	13,209.35%	133.64%	137.38%	105.61%	100.93%	100.00%	-
P/EPS	8.56	737.89	7.50	17.26	13.50	14.90	16.81	-36.25%
YoY %	-98.84%	9,738.53%	-56.55%	27.85%	-9.40%	-11.36%	-	-
Horiz. %	50.92%	4,389.59%	44.62%	102.68%	80.31%	88.64%	100.00%	-
EY	11.69	0.14	13.34	5.79	7.41	6.71	5.95	56.93%
YoY %	8,250.00%	-98.95%	130.40%	-21.86%	10.43%	12.77%	-	-
Horiz. %	196.47%	2.35%	224.20%	97.31%	124.54%	112.77%	100.00%	-
DY	9.90	0.11	11.25	3.19	4.24	3.98	3.95	84.61%
YoY %	8,900.00%	-99.02%	252.66%	-24.76%	6.53%	0.76%	-	-
Horiz. %	250.63%	2.78%	284.81%	80.76%	107.34%	100.76%	100.00%	-
P/NAPS	4.36	3.75	2.91	3.80	2.86	3.50	2.91	30.96%
YoY %	16.27%	28.87%	-23.42%	32.87%	-18.29%	20.27%	-	-
Horiz. %	149.83%	128.87%	100.00%	130.58%	98.28%	120.27%	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 - 25 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

651

HLIND

HONG LEONG INDUSTRIES BHD

623

YTLPOWR

YTL POWER INTERNATIONAL BHD

602

MPI

MALAYSIAN PACIFIC INDUSTRIES

601

NOTION

NOTION VTEC BHD

571

DNEX

DAGANG NEXCHANGE BERHAD

529

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

378

HEXCAP

HEXTAR CAPITAL BERHAD

371

Daily Stocks

HSI-HUZ

0.19

-0.005

252,154,500

INGENIEU

0.065

0.00

220,844,900

HSI-CXV

0.14

-0.005

164,916,200

HSI-CXF

0.115

-0.005

146,450,700

HSI-HU8

0.075

0.00

128,563,400

AHB-WC

0.065

0.00

67,966,500

JCY

0.745

+0.05

59,308,500

SBH

0.315

+0.03

41,698,400

TECHNAX

0.375

0.00

40,392,200

SNS

0.77

+0.05

38,632,800

More active Stocks

DLADY

36.42

+0.40

3,800

MPI

38.98

+0.38

48,000

PANAMY

20.28

+0.28

3,900

VSTECS

4.21

+0.21

1,311,800

AJI

15.40

+0.20

106,700

NOTION-WD

1.94

+0.16

2,108,100

ECOWLD-C26

0.16

+0.15

20,000

NOTION

2.19

+0.13

18,635,600

HLBANK

19.28

+0.12

102,300

PIE

6.30

+0.12

89,500

More gainer Stocks

NESTLE

121.30

-1.20

12,800

KLK

20.60

-0.38

258,500

KESM

6.88

-0.30

66,200

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

3,831,200

TENAGA

13.90

-0.10

2,020,800

PETDAG

17.10

-0.10

199,600

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