[F&N] QoQ TTM Result on 30-Jun-2018 [#3]

Stock

[F&N] FRASER & NEAVE HOLDINGS BHD

Announcement Date

02-Aug-2018

Admission Sponsor

Sponsor

Financial Year

30-Sep-2018

Quarter

30-Jun-2018 [#3]

Profit Trend

QoQ- 12.18%

YoY- -8.43%

Quarter Report

Interim Q3 FY2018 Financial Results.pdf

Latest QR

Upcoming QR

F&N's Result

F&N's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
TTM Result
Revenue	4,062,103	4,051,201	4,109,859	4,089,494	4,101,024	4,079,221	4,101,374	-0.63%
YoY %	0.27%	-1.43%	0.50%	-0.28%	0.53%	-0.54%	-	-
Horiz. %	99.04%	98.78%	100.21%	99.71%	99.99%	99.46%	100.00%	-
PBT	494,703	461,655	422,729	342,470	308,961	324,838	353,713	25.08%
YoY %	7.16%	9.21%	23.44%	10.85%	-4.89%	-8.16%	-	-
Horiz. %	139.86%	130.52%	119.51%	96.82%	87.35%	91.84%	100.00%	-
Tax	-81,717	-60,531	-37,633	-18,969	-20,581	-21,941	-30,366	93.58%
YoY %	-35.00%	-60.85%	-98.39%	7.83%	6.20%	27.74%	-	-
Horiz. %	269.11%	199.34%	123.93%	62.47%	67.78%	72.26%	100.00%	-
NP	412,986	401,124	385,096	323,501	288,380	302,897	323,347	17.73%
YoY %	2.96%	4.16%	19.04%	12.18%	-4.79%	-6.32%	-	-
Horiz. %	127.72%	124.05%	119.10%	100.05%	89.19%	93.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	413,023	401,161	385,133	323,542	288,419	302,933	323,377	17.73%
YoY %	2.96%	4.16%	19.04%	12.18%	-4.79%	-6.32%	-	-
Horiz. %	127.72%	124.05%	119.10%	100.05%	89.19%	93.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.52%	13.11%	8.90%	5.54%	6.66%	6.75%	8.58%	-
YoY %	26.01%	47.30%	60.65%	-16.82%	-1.33%	-21.33%	-	-
Horiz. %	192.54%	152.80%	103.73%	64.57%	77.62%	78.67%	100.00%	-
Total Cost	3,649,117	3,650,077	3,724,763	3,765,993	3,812,644	3,776,324	3,778,027	-2.28%
YoY %	-0.03%	-2.01%	-1.09%	-1.22%	0.96%	-0.05%	-	-
Horiz. %	96.59%	96.61%	98.59%	99.68%	100.92%	99.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,422,021	2,425,243	2,312,047	2,205,926	2,203,753	2,225,717	2,130,818	8.92%
YoY %	-0.13%	4.90%	4.81%	0.10%	-0.99%	4.45%	-	-
Horiz. %	113.67%	113.82%	108.51%	103.52%	103.42%	104.45%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	210,837	210,594	210,594	210,506	210,506	210,600	210,600	0.07%
YoY %	0.12%	0.00%	0.04%	0.00%	-0.04%	0.00%	-	-
Horiz. %	100.11%	100.00%	100.00%	99.96%	99.96%	100.00%	100.00%	-
Div Payout %	51.05%	52.50%	54.68%	65.06%	72.99%	69.52%	65.13%	-
YoY %	-2.76%	-3.99%	-15.95%	-10.86%	4.99%	6.74%	-	-
Horiz. %	78.38%	80.61%	83.96%	99.89%	112.07%	106.74%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	2,422,021	2,425,243	2,312,047	2,205,926	2,203,753	2,225,717	2,130,818	8.92%
YoY %	-0.13%	4.90%	4.81%	0.10%	-0.99%	4.45%	-	-
Horiz. %	113.67%	113.82%	108.51%	103.52%	103.42%	104.45%	100.00%	-
NOSH	366,778	366,778	366,778	366,778	366,778	366,778	366,778	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%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	10.17%	9.90%	9.37%	7.91%	7.03%	7.43%	7.88%	-
YoY %	2.73%	5.66%	18.46%	12.52%	-5.38%	-5.71%	-	-
Horiz. %	129.06%	125.63%	118.91%	100.38%	89.21%	94.29%	100.00%	-
ROE	17.05%	16.54%	16.66%	14.67%	13.09%	13.61%	15.18%	-
YoY %	3.08%	-0.72%	13.57%	12.07%	-3.82%	-10.34%	-	-
Horiz. %	112.32%	108.96%	109.75%	96.64%	86.23%	89.66%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	1,106.92	1,105.83	1,121.66	1,116.03	1,120.28	1,114.32	1,120.23	-0.79%
YoY %	0.10%	-1.41%	0.50%	-0.38%	0.53%	-0.53%	-	-
Horiz. %	98.81%	98.71%	100.13%	99.63%	100.00%	99.47%	100.00%	-
EPS	112.55	109.50	105.11	88.30	78.79	82.75	88.33	17.54%
YoY %	2.79%	4.18%	19.04%	12.07%	-4.79%	-6.32%	-	-
Horiz. %	127.42%	123.97%	119.00%	99.97%	89.20%	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	6.60	6.62	6.31	6.02	6.02	6.08	5.82	8.75%
YoY %	-0.30%	4.91%	4.82%	0.00%	-0.99%	4.47%	-	-
Horiz. %	113.40%	113.75%	108.42%	103.44%	103.44%	104.47%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 366,778
RPS	1,107.51	1,104.54	1,120.53	1,114.98	1,118.12	1,112.18	1,118.22	-0.64%
YoY %	0.27%	-1.43%	0.50%	-0.28%	0.53%	-0.54%	-	-
Horiz. %	99.04%	98.78%	100.21%	99.71%	99.99%	99.46%	100.00%	-
EPS	112.61	109.37	105.00	88.21	78.64	82.59	88.17	17.73%
YoY %	2.96%	4.16%	19.03%	12.17%	-4.78%	-6.33%	-	-
Horiz. %	127.72%	124.04%	119.09%	100.05%	89.19%	93.67%	100.00%	-
DPS	57.48	57.42	57.42	57.39	57.39	57.42	57.42	0.06%
YoY %	0.10%	0.00%	0.05%	0.00%	-0.05%	0.00%	-	-
Horiz. %	100.10%	100.00%	100.00%	99.95%	99.95%	100.00%	100.00%	-
NAPS	6.6035	6.6123	6.3037	6.0143	6.0084	6.0683	5.8096	8.92%
YoY %	-0.13%	4.90%	4.81%	0.10%	-0.99%	4.45%	-	-
Horiz. %	113.67%	113.82%	108.50%	103.52%	103.42%	104.45%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	34.84	33.50	37.72	39.02	33.38	27.00	24.66	-
P/RPS	3.15	3.03	3.36	3.50	2.98	2.42	2.20	27.06%
YoY %	3.96%	-9.82%	-4.00%	17.45%	23.14%	10.00%	-	-
Horiz. %	143.18%	137.73%	152.73%	159.09%	135.45%	110.00%	100.00%	-
P/EPS	30.96	30.59	35.89	44.19	42.37	32.63	27.92	7.13%
YoY %	1.21%	-14.77%	-18.78%	4.30%	29.85%	16.87%	-	-
Horiz. %	110.89%	109.56%	128.55%	158.27%	151.76%	116.87%	100.00%	-
EY	3.23	3.27	2.79	2.26	2.36	3.06	3.58	-6.63%
YoY %	-1.22%	17.20%	23.45%	-4.24%	-22.88%	-14.53%	-	-
Horiz. %	90.22%	91.34%	77.93%	63.13%	65.92%	85.47%	100.00%	-
DY	1.65	1.72	1.52	1.47	1.72	2.13	2.33	-20.56%
YoY %	-4.07%	13.16%	3.40%	-14.53%	-19.25%	-8.58%	-	-
Horiz. %	70.82%	73.82%	65.24%	63.09%	73.82%	91.42%	100.00%	-
P/NAPS	5.28	5.06	5.98	6.48	5.54	4.44	4.24	15.76%
YoY %	4.35%	-15.38%	-7.72%	16.97%	24.77%	4.72%	-	-
Horiz. %	124.53%	119.34%	141.04%	152.83%	130.66%	104.72%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	29/04/19	31/01/19	08/11/18	02/08/18	03/05/18	06/02/18	07/11/17	-
Price	34.72	33.96	34.78	37.40	35.64	29.66	25.44	-
P/RPS	3.14	3.07	3.10	3.35	3.18	2.66	2.27	24.17%
YoY %	2.28%	-0.97%	-7.46%	5.35%	19.55%	17.18%	-	-
Horiz. %	138.33%	135.24%	136.56%	147.58%	140.09%	117.18%	100.00%	-
P/EPS	30.85	31.01	33.09	42.36	45.24	35.84	28.80	4.69%
YoY %	-0.52%	-6.29%	-21.88%	-6.37%	26.23%	24.44%	-	-
Horiz. %	107.12%	107.67%	114.90%	147.08%	157.08%	124.44%	100.00%	-
EY	3.24	3.22	3.02	2.36	2.21	2.79	3.47	-4.47%
YoY %	0.62%	6.62%	27.97%	6.79%	-20.79%	-19.60%	-	-
Horiz. %	93.37%	92.80%	87.03%	68.01%	63.69%	80.40%	100.00%	-
DY	1.66	1.69	1.65	1.54	1.61	1.94	2.26	-18.60%
YoY %	-1.78%	2.42%	7.14%	-4.35%	-17.01%	-14.16%	-	-
Horiz. %	73.45%	74.78%	73.01%	68.14%	71.24%	85.84%	100.00%	-
P/NAPS	5.26	5.13	5.51	6.21	5.92	4.88	4.37	13.16%
YoY %	2.53%	-6.90%	-11.27%	4.90%	21.31%	11.67%	-	-
Horiz. %	120.37%	117.39%	126.09%	142.11%	135.47%	111.67%	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 14:40:00

ADX

10 Mins

SELL

2024-05-03 14:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-05-03 14:30:00

TURTLE SYSTEM 55

30 Mins

SELL

2024-05-03 14:30:00

EMA 5

10 Mins

SELL

2024-05-03 12:30:00

EMA 5

10 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

349

YTLPOWR

YTL POWER INTERNATIONAL BHD

328

MPI

MALAYSIAN PACIFIC INDUSTRIES

318

HLIND

HONG LEONG INDUSTRIES BHD

314

MYEG

MY E.G. SERVICES BHD

274

CAPITALA

CAPITAL A BERHAD

233

DNEX

DAGANG NEXCHANGE BERHAD

221

PBBANK

PUBLIC BANK BHD

214

YTL

YTL CORPORATION BHD

211

Daily Stocks

HSI-CXG

0.175

+0.05

291,078,800

HSI-HUT

0.225

-0.045

158,371,700

INGENIEU

0.12

-0.01

153,480,800

INIX-OR

0.02

0.00

141,839,900

FITTERS

0.05

0.00

134,048,000

BPURI

0.075

0.00

77,858,200

TWL

0.03

0.00

77,324,300

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

HSI-HS2

0.125

-0.035

41,220,000

More active Stocks

ALLIANZ-PA

22.40

+0.88

100

MPI

30.94

+0.52

199,600

DLADY

34.20

+0.50

19,100

AJI

20.14

+0.40

913,800

SAM

5.17

+0.34

1,029,300

TENAGA

12.34

+0.32

9,631,800

NESTLE

128.20

+0.30

16,000

HUMEIND-LA

4.18

+0.30

3,600

ARKA

2.00

+0.24

85,900

HLFG

17.12

+0.22

140,100

More gainer Stocks

HSI-HWB

0.215

-0.255

300,400

APOLLO

6.86

-0.18

198,600

KLK

23.08

-0.16

598,500

GESHEN

4.05

-0.14

102,900

NIO-C8

0.03

-0.135

48,500

TAANN

4.12

-0.12

426,500

HSI-HS6

0.55

-0.12

157,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HWC

0.085

-0.115

40,000

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