[F&N] QoQ TTM Result on 30-Sep-2017 [#4]

Stock

[F&N] FRASER & NEAVE HOLDINGS BHD

Announcement Date

07-Nov-2017

Admission Sponsor

Sponsor

Financial Year

30-Sep-2017

Quarter

30-Sep-2017 [#4]

Profit Trend

QoQ- -8.47%

YoY- -16.09%

Quarter Report

Q4FY2017 Financial Results.pdf

Latest QR

Upcoming QR

F&N's Result

F&N's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
TTM Result
Revenue	4,089,494	4,101,024	4,079,221	4,101,374	4,101,599	4,156,127	4,162,555	-1.17%
YoY %	-0.28%	0.53%	-0.54%	-0.01%	-1.31%	-0.15%	-	-
Horiz. %	98.24%	98.52%	98.00%	98.53%	98.54%	99.85%	100.00%	-
PBT	342,470	308,961	324,838	353,713	386,030	424,279	415,103	-12.06%
YoY %	10.85%	-4.89%	-8.16%	-8.37%	-9.02%	2.21%	-	-
Horiz. %	82.50%	74.43%	78.25%	85.21%	93.00%	102.21%	100.00%	-
Tax	-18,969	-20,581	-21,941	-30,366	-32,730	-46,792	-54,120	-50.38%
YoY %	7.83%	6.20%	27.74%	7.22%	30.05%	13.54%	-	-
Horiz. %	35.05%	38.03%	40.54%	56.11%	60.48%	86.46%	100.00%	-
NP	323,501	288,380	302,897	323,347	353,300	377,487	360,983	-7.06%
YoY %	12.18%	-4.79%	-6.32%	-8.48%	-6.41%	4.57%	-	-
Horiz. %	89.62%	79.89%	83.91%	89.57%	97.87%	104.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	323,542	288,419	302,933	323,377	353,318	377,497	360,988	-7.05%
YoY %	12.18%	-4.79%	-6.32%	-8.47%	-6.41%	4.57%	-	-
Horiz. %	89.63%	79.90%	83.92%	89.58%	97.88%	104.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.54%	6.66%	6.75%	8.58%	8.48%	11.03%	13.04%	-
YoY %	-16.82%	-1.33%	-21.33%	1.18%	-23.12%	-15.41%	-	-
Horiz. %	42.48%	51.07%	51.76%	65.80%	65.03%	84.59%	100.00%	-
Total Cost	3,765,993	3,812,644	3,776,324	3,778,027	3,748,299	3,778,640	3,801,572	-0.62%
YoY %	-1.22%	0.96%	-0.05%	0.79%	-0.80%	-0.60%	-	-
Horiz. %	99.06%	100.29%	99.34%	99.38%	98.60%	99.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,205,926	2,203,753	2,225,717	2,130,818	2,110,210	2,154,561	2,140,871	2.02%
YoY %	0.10%	-0.99%	4.45%	0.98%	-2.06%	0.64%	-	-
Horiz. %	103.04%	102.94%	103.96%	99.53%	98.57%	100.64%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	210,506	210,506	210,600	210,600	210,552	210,552	210,621	-0.03%
YoY %	0.00%	-0.04%	0.00%	0.02%	0.00%	-0.03%	-	-
Horiz. %	99.95%	99.95%	99.99%	99.99%	99.97%	99.97%	100.00%	-
Div Payout %	65.06%	72.99%	69.52%	65.13%	59.59%	55.78%	58.35%	-
YoY %	-10.86%	4.99%	6.74%	9.30%	6.83%	-4.40%	-	-
Horiz. %	111.50%	125.09%	119.14%	111.62%	102.13%	95.60%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	2,205,926	2,203,753	2,225,717	2,130,818	2,110,210	2,154,561	2,140,871	2.02%
YoY %	0.10%	-0.99%	4.45%	0.98%	-2.06%	0.64%	-	-
Horiz. %	103.04%	102.94%	103.96%	99.53%	98.57%	100.64%	100.00%	-
NOSH	366,778	366,778	366,778	366,778	366,778	366,422	366,778	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.10%	-0.10%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	99.90%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	7.91%	7.03%	7.43%	7.88%	8.61%	9.08%	8.67%	-
YoY %	12.52%	-5.38%	-5.71%	-8.48%	-5.18%	4.73%	-	-
Horiz. %	91.23%	81.08%	85.70%	90.89%	99.31%	104.73%	100.00%	-
ROE	14.67%	13.09%	13.61%	15.18%	16.74%	17.52%	16.86%	-
YoY %	12.07%	-3.82%	-10.34%	-9.32%	-4.45%	3.91%	-	-
Horiz. %	87.01%	77.64%	80.72%	90.04%	99.29%	103.91%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	1,116.03	1,120.28	1,114.32	1,120.23	1,119.57	1,134.25	1,137.43	-1.26%
YoY %	-0.38%	0.53%	-0.53%	0.06%	-1.29%	-0.28%	-	-
Horiz. %	98.12%	98.49%	97.97%	98.49%	98.43%	99.72%	100.00%	-
EPS	88.30	78.79	82.75	88.33	96.44	103.02	98.64	-7.13%
YoY %	12.07%	-4.79%	-6.32%	-8.41%	-6.39%	4.44%	-	-
Horiz. %	89.52%	79.88%	83.89%	89.55%	97.77%	104.44%	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	6.02	6.08	5.82	5.76	5.88	5.85	1.93%
YoY %	0.00%	-0.99%	4.47%	1.04%	-2.04%	0.51%	-	-
Horiz. %	102.91%	102.91%	103.93%	99.49%	98.46%	100.51%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 366,778
RPS	1,114.98	1,118.12	1,112.18	1,118.22	1,118.28	1,133.14	1,134.90	-1.17%
YoY %	-0.28%	0.53%	-0.54%	-0.01%	-1.31%	-0.16%	-	-
Horiz. %	98.24%	98.52%	98.00%	98.53%	98.54%	99.84%	100.00%	-
EPS	88.21	78.64	82.59	88.17	96.33	102.92	98.42	-7.06%
YoY %	12.17%	-4.78%	-6.33%	-8.47%	-6.40%	4.57%	-	-
Horiz. %	89.63%	79.90%	83.92%	89.59%	97.88%	104.57%	100.00%	-
DPS	57.39	57.39	57.42	57.42	57.41	57.41	57.42	-0.03%
YoY %	0.00%	-0.05%	0.00%	0.02%	0.00%	-0.02%	-	-
Horiz. %	99.95%	99.95%	100.00%	100.00%	99.98%	99.98%	100.00%	-
NAPS	6.0143	6.0084	6.0683	5.8096	5.7534	5.8743	5.837	2.02%
YoY %	0.10%	-0.99%	4.45%	0.98%	-2.06%	0.64%	-	-
Horiz. %	103.04%	102.94%	103.96%	99.53%	98.57%	100.64%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	39.02	33.38	27.00	24.66	25.30	24.68	23.48	-
P/RPS	3.50	2.98	2.42	2.20	2.26	2.18	2.06	42.52%
YoY %	17.45%	23.14%	10.00%	-2.65%	3.67%	5.83%	-	-
Horiz. %	169.90%	144.66%	117.48%	106.80%	109.71%	105.83%	100.00%	-
P/EPS	44.19	42.37	32.63	27.92	26.23	23.96	23.80	51.23%
YoY %	4.30%	29.85%	16.87%	6.44%	9.47%	0.67%	-	-
Horiz. %	185.67%	178.03%	137.10%	117.31%	110.21%	100.67%	100.00%	-
EY	2.26	2.36	3.06	3.58	3.81	4.17	4.20	-33.91%
YoY %	-4.24%	-22.88%	-14.53%	-6.04%	-8.63%	-0.71%	-	-
Horiz. %	53.81%	56.19%	72.86%	85.24%	90.71%	99.29%	100.00%	-
DY	1.47	1.72	2.13	2.33	2.27	2.33	2.45	-28.92%
YoY %	-14.53%	-19.25%	-8.58%	2.64%	-2.58%	-4.90%	-	-
Horiz. %	60.00%	70.20%	86.94%	95.10%	92.65%	95.10%	100.00%	-
P/NAPS	6.48	5.54	4.44	4.24	4.39	4.20	4.01	37.82%
YoY %	16.97%	24.77%	4.72%	-3.42%	4.52%	4.74%	-	-
Horiz. %	161.60%	138.15%	110.72%	105.74%	109.48%	104.74%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	02/08/18	03/05/18	06/02/18	07/11/17	03/08/17	03/05/17	07/02/17	-
Price	37.40	35.64	29.66	25.44	24.82	24.88	23.66	-
P/RPS	3.35	3.18	2.66	2.27	2.22	2.19	2.08	37.52%
YoY %	5.35%	19.55%	17.18%	2.25%	1.37%	5.29%	-	-
Horiz. %	161.06%	152.88%	127.88%	109.13%	106.73%	105.29%	100.00%	-
P/EPS	42.36	45.24	35.84	28.80	25.74	24.15	23.99	46.24%
YoY %	-6.37%	26.23%	24.44%	11.89%	6.58%	0.67%	-	-
Horiz. %	176.57%	188.58%	149.40%	120.05%	107.29%	100.67%	100.00%	-
EY	2.36	2.21	2.79	3.47	3.89	4.14	4.17	-31.65%
YoY %	6.79%	-20.79%	-19.60%	-10.80%	-6.04%	-0.72%	-	-
Horiz. %	56.59%	53.00%	66.91%	83.21%	93.29%	99.28%	100.00%	-
DY	1.54	1.61	1.94	2.26	2.32	2.31	2.43	-26.28%
YoY %	-4.35%	-17.01%	-14.16%	-2.59%	0.43%	-4.94%	-	-
Horiz. %	63.37%	66.26%	79.84%	93.00%	95.47%	95.06%	100.00%	-
P/NAPS	6.21	5.92	4.88	4.37	4.31	4.23	4.04	33.29%
YoY %	4.90%	21.31%	11.67%	1.39%	1.89%	4.70%	-	-
Horiz. %	153.71%	146.53%	120.79%	108.17%	106.68%	104.70%	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 16:00:00

ADX

10 Mins

BUY

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

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

353

YTLPOWR

YTL POWER INTERNATIONAL BHD

333

MPI

MALAYSIAN PACIFIC INDUSTRIES

318

HLIND

HONG LEONG INDUSTRIES BHD

317

MYEG

MY E.G. SERVICES BHD

289

CAPITALA

CAPITAL A BERHAD

232

DNEX

DAGANG NEXCHANGE BERHAD

232

YTL

YTL CORPORATION BHD

222

PBBANK

PUBLIC BANK BHD

216

Daily Stocks

HSI-CXG

0.17

+0.045

293,302,700

FITTERS

0.05

0.00

165,062,800

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

156,574,600

BPURI

0.07

-0.005

78,074,000

TWL

0.03

0.00

77,324,300

MYEG

0.91

+0.005

60,183,900

HSI-HS2

0.125

-0.035

52,570,300

SNS

0.395

+0.015

44,912,200

YTL

3.26

+0.10

44,643,700

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

AJI

20.30

+0.56

992,900

DLADY

34.20

+0.50

22,800

SAM

5.16

+0.33

1,139,700

TENAGA

12.34

+0.32

13,271,700

NESTLE

128.20

+0.30

46,300

HUMEIND-LA

4.18

+0.30

7,100

PETGAS

18.10

+0.18

406,200

6.31

+0.17

7,233,400

MCEMENT

5.16

+0.17

2,016,600

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

APOLLO

6.86

-0.18

223,200

ALLIANZ

21.12

-0.16

8,100

TAANN

4.10

-0.14

610,800

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

GESHEN

4.07

-0.12

108,400

KUAISHO-C17

0.08

-0.12

58,800

NHFATT

3.99

-0.12

9,900

HSI-HUY

0.845

-0.115

134,500

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