[F&N] QoQ TTM Result on 31-Dec-2017 [#1]

Stock

[F&N] FRASER & NEAVE HOLDINGS BHD

Announcement Date

06-Feb-2018

Admission Sponsor

Sponsor

Financial Year

30-Sep-2018

Quarter

31-Dec-2017 [#1]

Profit Trend

QoQ- -6.32%

YoY- -16.08%

Quarter Report

Interim Q1 FY2018 Financial Results.pdf

Latest QR

Upcoming QR

F&N's Result

F&N's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	4,109,859	4,089,494	4,101,024	4,079,221	4,101,374	4,101,599	4,156,127	-0.74%
YoY %	0.50%	-0.28%	0.53%	-0.54%	-0.01%	-1.31%	-	-
Horiz. %	98.89%	98.40%	98.67%	98.15%	98.68%	98.69%	100.00%	-
PBT	422,729	342,470	308,961	324,838	353,713	386,030	424,279	-0.24%
YoY %	23.44%	10.85%	-4.89%	-8.16%	-8.37%	-9.02%	-	-
Horiz. %	99.63%	80.72%	72.82%	76.56%	83.37%	90.98%	100.00%	-
Tax	-37,633	-18,969	-20,581	-21,941	-30,366	-32,730	-46,792	-13.50%
YoY %	-98.39%	7.83%	6.20%	27.74%	7.22%	30.05%	-	-
Horiz. %	80.43%	40.54%	43.98%	46.89%	64.90%	69.95%	100.00%	-
NP	385,096	323,501	288,380	302,897	323,347	353,300	377,487	1.33%
YoY %	19.04%	12.18%	-4.79%	-6.32%	-8.48%	-6.41%	-	-
Horiz. %	102.02%	85.70%	76.39%	80.24%	85.66%	93.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	385,133	323,542	288,419	302,933	323,377	353,318	377,497	1.34%
YoY %	19.04%	12.18%	-4.79%	-6.32%	-8.47%	-6.41%	-	-
Horiz. %	102.02%	85.71%	76.40%	80.25%	85.66%	93.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.90%	5.54%	6.66%	6.75%	8.58%	8.48%	11.03%	-
YoY %	60.65%	-16.82%	-1.33%	-21.33%	1.18%	-23.12%	-	-
Horiz. %	80.69%	50.23%	60.38%	61.20%	77.79%	76.88%	100.00%	-
Total Cost	3,724,763	3,765,993	3,812,644	3,776,324	3,778,027	3,748,299	3,778,640	-0.95%
YoY %	-1.09%	-1.22%	0.96%	-0.05%	0.79%	-0.80%	-	-
Horiz. %	98.57%	99.67%	100.90%	99.94%	99.98%	99.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,312,047	2,205,926	2,203,753	2,225,717	2,130,818	2,110,210	2,154,561	4.81%
YoY %	4.81%	0.10%	-0.99%	4.45%	0.98%	-2.06%	-	-
Horiz. %	107.31%	102.38%	102.28%	103.30%	98.90%	97.94%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	210,594	210,506	210,506	210,600	210,600	210,552	210,552	0.01%
YoY %	0.04%	0.00%	-0.04%	0.00%	0.02%	0.00%	-	-
Horiz. %	100.02%	99.98%	99.98%	100.02%	100.02%	100.00%	100.00%	-
Div Payout %	54.68%	65.06%	72.99%	69.52%	65.13%	59.59%	55.78%	-
YoY %	-15.95%	-10.86%	4.99%	6.74%	9.30%	6.83%	-	-
Horiz. %	98.03%	116.64%	130.85%	124.63%	116.76%	106.83%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	2,312,047	2,205,926	2,203,753	2,225,717	2,130,818	2,110,210	2,154,561	4.81%
YoY %	4.81%	0.10%	-0.99%	4.45%	0.98%	-2.06%	-	-
Horiz. %	107.31%	102.38%	102.28%	103.30%	98.90%	97.94%	100.00%	-
NOSH	366,778	366,778	366,778	366,778	366,778	366,778	366,422	0.06%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.10%	-	-
Horiz. %	100.10%	100.10%	100.10%	100.10%	100.10%	100.10%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	9.37%	7.91%	7.03%	7.43%	7.88%	8.61%	9.08%	-
YoY %	18.46%	12.52%	-5.38%	-5.71%	-8.48%	-5.18%	-	-
Horiz. %	103.19%	87.11%	77.42%	81.83%	86.78%	94.82%	100.00%	-
ROE	16.66%	14.67%	13.09%	13.61%	15.18%	16.74%	17.52%	-
YoY %	13.57%	12.07%	-3.82%	-10.34%	-9.32%	-4.45%	-	-
Horiz. %	95.09%	83.73%	74.71%	77.68%	86.64%	95.55%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	1,121.66	1,116.03	1,120.28	1,114.32	1,120.23	1,119.57	1,134.25	-0.74%
YoY %	0.50%	-0.38%	0.53%	-0.53%	0.06%	-1.29%	-	-
Horiz. %	98.89%	98.39%	98.77%	98.24%	98.76%	98.71%	100.00%	-
EPS	105.11	88.30	78.79	82.75	88.33	96.44	103.02	1.34%
YoY %	19.04%	12.07%	-4.79%	-6.32%	-8.41%	-6.39%	-	-
Horiz. %	102.03%	85.71%	76.48%	80.32%	85.74%	93.61%	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	6.31	6.02	6.02	6.08	5.82	5.76	5.88	4.81%
YoY %	4.82%	0.00%	-0.99%	4.47%	1.04%	-2.04%	-	-
Horiz. %	107.31%	102.38%	102.38%	103.40%	98.98%	97.96%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 366,778
RPS	1,120.53	1,114.98	1,118.12	1,112.18	1,118.22	1,118.28	1,133.14	-0.74%
YoY %	0.50%	-0.28%	0.53%	-0.54%	-0.01%	-1.31%	-	-
Horiz. %	98.89%	98.40%	98.67%	98.15%	98.68%	98.69%	100.00%	-
EPS	105.00	88.21	78.64	82.59	88.17	96.33	102.92	1.34%
YoY %	19.03%	12.17%	-4.78%	-6.33%	-8.47%	-6.40%	-	-
Horiz. %	102.02%	85.71%	76.41%	80.25%	85.67%	93.60%	100.00%	-
DPS	57.42	57.39	57.39	57.42	57.42	57.41	57.41	0.01%
YoY %	0.05%	0.00%	-0.05%	0.00%	0.02%	0.00%	-	-
Horiz. %	100.02%	99.97%	99.97%	100.02%	100.02%	100.00%	100.00%	-
NAPS	6.3037	6.0143	6.0084	6.0683	5.8096	5.7534	5.8743	4.81%
YoY %	4.81%	0.10%	-0.99%	4.45%	0.98%	-2.06%	-	-
Horiz. %	107.31%	102.38%	102.28%	103.30%	98.90%	97.94%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	37.72	39.02	33.38	27.00	24.66	25.30	24.68	-
P/RPS	3.36	3.50	2.98	2.42	2.20	2.26	2.18	33.39%
YoY %	-4.00%	17.45%	23.14%	10.00%	-2.65%	3.67%	-	-
Horiz. %	154.13%	160.55%	136.70%	111.01%	100.92%	103.67%	100.00%	-
P/EPS	35.89	44.19	42.37	32.63	27.92	26.23	23.96	30.88%
YoY %	-18.78%	4.30%	29.85%	16.87%	6.44%	9.47%	-	-
Horiz. %	149.79%	184.43%	176.84%	136.19%	116.53%	109.47%	100.00%	-
EY	2.79	2.26	2.36	3.06	3.58	3.81	4.17	-23.48%
YoY %	23.45%	-4.24%	-22.88%	-14.53%	-6.04%	-8.63%	-	-
Horiz. %	66.91%	54.20%	56.59%	73.38%	85.85%	91.37%	100.00%	-
DY	1.52	1.47	1.72	2.13	2.33	2.27	2.33	-24.76%
YoY %	3.40%	-14.53%	-19.25%	-8.58%	2.64%	-2.58%	-	-
Horiz. %	65.24%	63.09%	73.82%	91.42%	100.00%	97.42%	100.00%	-
P/NAPS	5.98	6.48	5.54	4.44	4.24	4.39	4.20	26.53%
YoY %	-7.72%	16.97%	24.77%	4.72%	-3.42%	4.52%	-	-
Horiz. %	142.38%	154.29%	131.90%	105.71%	100.95%	104.52%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	08/11/18	02/08/18	03/05/18	06/02/18	07/11/17	03/08/17	03/05/17	-
Price	34.78	37.40	35.64	29.66	25.44	24.82	24.88	-
P/RPS	3.10	3.35	3.18	2.66	2.27	2.22	2.19	26.04%
YoY %	-7.46%	5.35%	19.55%	17.18%	2.25%	1.37%	-	-
Horiz. %	141.55%	152.97%	145.21%	121.46%	103.65%	101.37%	100.00%	-
P/EPS	33.09	42.36	45.24	35.84	28.80	25.74	24.15	23.33%
YoY %	-21.88%	-6.37%	26.23%	24.44%	11.89%	6.58%	-	-
Horiz. %	137.02%	175.40%	187.33%	148.41%	119.25%	106.58%	100.00%	-
EY	3.02	2.36	2.21	2.79	3.47	3.89	4.14	-18.94%
YoY %	27.97%	6.79%	-20.79%	-19.60%	-10.80%	-6.04%	-	-
Horiz. %	72.95%	57.00%	53.38%	67.39%	83.82%	93.96%	100.00%	-
DY	1.65	1.54	1.61	1.94	2.26	2.32	2.31	-20.07%
YoY %	7.14%	-4.35%	-17.01%	-14.16%	-2.59%	0.43%	-	-
Horiz. %	71.43%	66.67%	69.70%	83.98%	97.84%	100.43%	100.00%	-
P/NAPS	5.51	6.21	5.92	4.88	4.37	4.31	4.23	19.25%
YoY %	-11.27%	4.90%	21.31%	11.67%	1.39%	1.89%	-	-
Horiz. %	130.26%	146.81%	139.95%	115.37%	103.31%	101.89%	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 - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 14:30:00

VOLUME BREAKOUT

5 Mins

BUY

2024-04-19 12:00:00

OBV

Hourly

BUY

2024-04-19 11:20:00

EMA 5

10 Mins

SELL

2024-04-19 11:20:00

ADX

10 Mins

SELL

2024-04-19 10:50:00

EMA 5

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 >

OPENSYS

OPENSYS (M) BHD

1000

SAPNRG

SAPURA ENERGY BERHAD

799

MPI

MALAYSIAN PACIFIC INDUSTRIES

655

PTRANS

PERAK TRANSIT BERHAD

653

HLIND

HONG LEONG INDUSTRIES BHD

597

MAYBANK

MALAYAN BANKING BHD

540

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

PBBANK

PUBLIC BANK BHD

392

GENTING

GENTING BHD

381

HIBISCS

HIBISCUS PETROLEUM BHD

375

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

MYEG

0.77

-0.01

66,219,300

AWANTEC

0.22

-0.10

64,940,200

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

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