[F&N] QoQ TTM Result on 30-Jun-2017 [#3]

Stock

[F&N] FRASER & NEAVE HOLDINGS BHD

Announcement Date

03-Aug-2017

Admission Sponsor

Sponsor

Financial Year

30-Sep-2017

Quarter

30-Jun-2017 [#3]

Profit Trend

QoQ- -6.41%

YoY- -9.98%

Quarter Report

Q3 FY2017 Financial Results.pdf

Latest QR

Upcoming QR

F&N's Result

F&N's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
TTM Result
Revenue	4,101,024	4,079,221	4,101,374	4,101,599	4,156,127	4,162,555	4,124,773	-0.38%
YoY %	0.53%	-0.54%	-0.01%	-1.31%	-0.15%	0.92%	-	-
Horiz. %	99.42%	98.90%	99.43%	99.44%	100.76%	100.92%	100.00%	-
PBT	308,961	324,838	353,713	386,030	424,279	415,103	442,937	-21.36%
YoY %	-4.89%	-8.16%	-8.37%	-9.02%	2.21%	-6.28%	-	-
Horiz. %	69.75%	73.34%	79.86%	87.15%	95.79%	93.72%	100.00%	-
Tax	-20,581	-21,941	-30,366	-32,730	-46,792	-54,120	-57,567	-49.65%
YoY %	6.20%	27.74%	7.22%	30.05%	13.54%	5.99%	-	-
Horiz. %	35.75%	38.11%	52.75%	56.86%	81.28%	94.01%	100.00%	-
NP	288,380	302,897	323,347	353,300	377,487	360,983	385,370	-17.58%
YoY %	-4.79%	-6.32%	-8.48%	-6.41%	4.57%	-6.33%	-	-
Horiz. %	74.83%	78.60%	83.91%	91.68%	97.95%	93.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	288,419	302,933	323,377	353,318	377,497	360,988	385,372	-17.58%
YoY %	-4.79%	-6.32%	-8.47%	-6.41%	4.57%	-6.33%	-	-
Horiz. %	74.84%	78.61%	83.91%	91.68%	97.96%	93.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.66%	6.75%	8.58%	8.48%	11.03%	13.04%	13.00%	-
YoY %	-1.33%	-21.33%	1.18%	-23.12%	-15.41%	0.31%	-	-
Horiz. %	51.23%	51.92%	66.00%	65.23%	84.85%	100.31%	100.00%	-
Total Cost	3,812,644	3,776,324	3,778,027	3,748,299	3,778,640	3,801,572	3,739,403	1.30%
YoY %	0.96%	-0.05%	0.79%	-0.80%	-0.60%	1.66%	-	-
Horiz. %	101.96%	100.99%	101.03%	100.24%	101.05%	101.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,203,753	2,225,717	2,130,818	2,110,210	2,154,561	2,140,871	1,987,168	7.14%
YoY %	-0.99%	4.45%	0.98%	-2.06%	0.64%	7.73%	-	-
Horiz. %	110.90%	112.00%	107.23%	106.19%	108.42%	107.73%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	210,506	210,600	210,600	210,552	210,552	210,621	210,621	-0.03%
YoY %	-0.04%	0.00%	0.02%	0.00%	-0.03%	0.00%	-	-
Horiz. %	99.95%	99.99%	99.99%	99.97%	99.97%	100.00%	100.00%	-
Div Payout %	72.99%	69.52%	65.13%	59.59%	55.78%	58.35%	54.65%	-
YoY %	4.99%	6.74%	9.30%	6.83%	-4.40%	6.77%	-	-
Horiz. %	133.56%	127.21%	119.18%	109.04%	102.07%	106.77%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	2,203,753	2,225,717	2,130,818	2,110,210	2,154,561	2,140,871	1,987,168	7.14%
YoY %	-0.99%	4.45%	0.98%	-2.06%	0.64%	7.73%	-	-
Horiz. %	110.90%	112.00%	107.23%	106.19%	108.42%	107.73%	100.00%	-
NOSH	366,778	366,778	366,778	366,778	366,422	366,778	366,778	0.00%
YoY %	0.00%	0.00%	0.00%	0.10%	-0.10%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	99.90%	100.00%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	7.03%	7.43%	7.88%	8.61%	9.08%	8.67%	9.34%	-
YoY %	-5.38%	-5.71%	-8.48%	-5.18%	4.73%	-7.17%	-	-
Horiz. %	75.27%	79.55%	84.37%	92.18%	97.22%	92.83%	100.00%	-
ROE	13.09%	13.61%	15.18%	16.74%	17.52%	16.86%	19.39%	-
YoY %	-3.82%	-10.34%	-9.32%	-4.45%	3.91%	-13.05%	-	-
Horiz. %	67.51%	70.19%	78.29%	86.33%	90.36%	86.95%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	1,120.28	1,114.32	1,120.23	1,119.57	1,134.25	1,137.43	1,127.11	-0.40%
YoY %	0.53%	-0.53%	0.06%	-1.29%	-0.28%	0.92%	-	-
Horiz. %	99.39%	98.87%	99.39%	99.33%	100.63%	100.92%	100.00%	-
EPS	78.79	82.75	88.33	96.44	103.02	98.64	105.30	-17.59%
YoY %	-4.79%	-6.32%	-8.41%	-6.39%	4.44%	-6.32%	-	-
Horiz. %	74.82%	78.58%	83.88%	91.59%	97.83%	93.68%	100.00%	-
DPS	57.50	57.50	57.50	57.50	57.50	57.50	57.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	6.02	6.08	5.82	5.76	5.88	5.85	5.43	7.12%
YoY %	-0.99%	4.47%	1.04%	-2.04%	0.51%	7.73%	-	-
Horiz. %	110.87%	111.97%	107.18%	106.08%	108.29%	107.73%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 366,778
RPS	1,118.12	1,112.18	1,118.22	1,118.28	1,133.14	1,134.90	1,124.60	-0.38%
YoY %	0.53%	-0.54%	-0.01%	-1.31%	-0.16%	0.92%	-	-
Horiz. %	99.42%	98.90%	99.43%	99.44%	100.76%	100.92%	100.00%	-
EPS	78.64	82.59	88.17	96.33	102.92	98.42	105.07	-17.57%
YoY %	-4.78%	-6.33%	-8.47%	-6.40%	4.57%	-6.33%	-	-
Horiz. %	74.85%	78.60%	83.92%	91.68%	97.95%	93.67%	100.00%	-
DPS	57.39	57.42	57.42	57.41	57.41	57.42	57.42	-0.03%
YoY %	-0.05%	0.00%	0.02%	0.00%	-0.02%	0.00%	-	-
Horiz. %	99.95%	100.00%	100.00%	99.98%	99.98%	100.00%	100.00%	-
NAPS	6.0084	6.0683	5.8096	5.7534	5.8743	5.837	5.4179	7.14%
YoY %	-0.99%	4.45%	0.98%	-2.06%	0.64%	7.74%	-	-
Horiz. %	110.90%	112.00%	107.23%	106.19%	108.42%	107.74%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	33.38	27.00	24.66	25.30	24.68	23.48	24.06	-
P/RPS	2.98	2.42	2.20	2.26	2.18	2.06	2.13	25.11%
YoY %	23.14%	10.00%	-2.65%	3.67%	5.83%	-3.29%	-	-
Horiz. %	139.91%	113.62%	103.29%	106.10%	102.35%	96.71%	100.00%	-
P/EPS	42.37	32.63	27.92	26.23	23.96	23.80	22.85	50.98%
YoY %	29.85%	16.87%	6.44%	9.47%	0.67%	4.16%	-	-
Horiz. %	185.43%	142.80%	122.19%	114.79%	104.86%	104.16%	100.00%	-
EY	2.36	3.06	3.58	3.81	4.17	4.20	4.38	-33.80%
YoY %	-22.88%	-14.53%	-6.04%	-8.63%	-0.71%	-4.11%	-	-
Horiz. %	53.88%	69.86%	81.74%	86.99%	95.21%	95.89%	100.00%	-
DY	1.72	2.13	2.33	2.27	2.33	2.45	2.39	-19.70%
YoY %	-19.25%	-8.58%	2.64%	-2.58%	-4.90%	2.51%	-	-
Horiz. %	71.97%	89.12%	97.49%	94.98%	97.49%	102.51%	100.00%	-
P/NAPS	5.54	4.44	4.24	4.39	4.20	4.01	4.43	16.09%
YoY %	24.77%	4.72%	-3.42%	4.52%	4.74%	-9.48%	-	-
Horiz. %	125.06%	100.23%	95.71%	99.10%	94.81%	90.52%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	03/05/18	06/02/18	07/11/17	03/08/17	03/05/17	07/02/17	03/11/16	-
Price	35.64	29.66	25.44	24.82	24.88	23.66	24.30	-
P/RPS	3.18	2.66	2.27	2.22	2.19	2.08	2.16	29.44%
YoY %	19.55%	17.18%	2.25%	1.37%	5.29%	-3.70%	-	-
Horiz. %	147.22%	123.15%	105.09%	102.78%	101.39%	96.30%	100.00%	-
P/EPS	45.24	35.84	28.80	25.74	24.15	23.99	23.08	56.68%
YoY %	26.23%	24.44%	11.89%	6.58%	0.67%	3.94%	-	-
Horiz. %	196.01%	155.29%	124.78%	111.53%	104.64%	103.94%	100.00%	-
EY	2.21	2.79	3.47	3.89	4.14	4.17	4.33	-36.16%
YoY %	-20.79%	-19.60%	-10.80%	-6.04%	-0.72%	-3.70%	-	-
Horiz. %	51.04%	64.43%	80.14%	89.84%	95.61%	96.30%	100.00%	-
DY	1.61	1.94	2.26	2.32	2.31	2.43	2.37	-22.74%
YoY %	-17.01%	-14.16%	-2.59%	0.43%	-4.94%	2.53%	-	-
Horiz. %	67.93%	81.86%	95.36%	97.89%	97.47%	102.53%	100.00%	-
P/NAPS	5.92	4.88	4.37	4.31	4.23	4.04	4.48	20.43%
YoY %	21.31%	11.67%	1.39%	1.89%	4.70%	-9.82%	-	-
Horiz. %	132.14%	108.93%	97.54%	96.21%	94.42%	90.18%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 12:00:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-03 12:00:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-03 12:00:00

EMA 5

5 Mins

SELL

2024-05-03 11:45:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-03 11:45:00

TURTLE SYSTEM 55

5 Mins

SELL

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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

346

MPI

MALAYSIAN PACIFIC INDUSTRIES

319

YTLPOWR

YTL POWER INTERNATIONAL BHD

317

HLIND

HONG LEONG INDUSTRIES BHD

314

MYEG

MY E.G. SERVICES BHD

256

CAPITALA

CAPITAL A BERHAD

235

YTL

YTL CORPORATION BHD

206

PBBANK

PUBLIC BANK BHD

204

DNEX

DAGANG NEXCHANGE BERHAD

202

Daily Stocks

HSI-CXG

0.165

+0.04

211,608,800

HSI-HUT

0.235

-0.035

92,875,600

FITTERS

0.05

0.00

88,766,800

BPURI

0.075

0.00

73,836,500

INGENIEU

0.125

-0.005

55,800,300

EPICON

0.44

-0.03

36,821,100

HSI-HS2

0.13

-0.03

34,609,900

YTL

3.24

+0.08

29,472,200

MYEG

0.91

+0.005

27,518,700

SNS

0.385

+0.005

24,380,600

More active Stocks

AJI

20.38

+0.64

773,200

MPI

31.04

+0.62

90,700

DLADY

34.22

+0.52

12,500

NESTLE

128.20

+0.30

12,500

TENAGA

12.28

+0.26

5,904,200

F&N

32.08

+0.26

199,900

HUMEIND-LA

4.10

+0.22

3,400

SAM

5.04

+0.21

280,900

MCEMENT

5.18

+0.19

1,305,500

PETGAS

18.10

+0.18

201,100

More gainer Stocks

ALLIANZ

21.00

-0.28

3,600

HSI-HWB

0.22

-0.25

235,400

APOLLO

6.85

-0.19

184,500

GESHEN

4.04

-0.15

73,300

NIO-C8

0.025

-0.14

32,000

KUAISHO-C17

0.08

-0.12

58,800

XIAOMI-C31

0.005

-0.115

15,000

HSI-HS4

0.13

-0.11

110,000

CHGP

2.10

-0.10

1,300,800

HSI-HS6

0.575

-0.095

108,000

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