[F&N] QoQ TTM Result on 31-Mar-2001 [#2]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
24-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
31-Mar-2001 [#2]
Profit Trend
QoQ- 7.66%
YoY- 1083.2%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 1,541,321 1,541,253 1,536,921 1,517,540 1,451,393 1,366,517 1,312,397 11.28%
PBT 105,813 103,562 104,064 99,022 90,856 72,819 24,506 164.45%
Tax -31,578 -28,425 -24,257 -21,674 -19,012 -16,413 13,565 -
NP 74,235 75,137 79,807 77,348 71,844 56,406 38,071 55.88%
-
NP to SH 74,235 75,137 79,807 77,348 71,844 56,406 15,792 179.82%
-
Tax Rate 29.84% 27.45% 23.31% 21.89% 20.93% 22.54% -55.35% -
Total Cost 1,467,086 1,466,116 1,457,114 1,440,192 1,379,549 1,310,111 1,274,326 9.81%
-
Net Worth 939,052 931,377 907,175 755,477 576,482 555,288 427,624 68.70%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 12,087 12,087 12,087 30,422 27,082 27,082 13,968 -9.16%
Div Payout % 16.28% 16.09% 15.15% 39.33% 37.70% 48.01% 88.45% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 939,052 931,377 907,175 755,477 576,482 555,288 427,624 68.70%
NOSH 354,359 359,605 355,755 302,191 260,851 261,928 209,619 41.77%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 4.82% 4.88% 5.19% 5.10% 4.95% 4.13% 2.90% -
ROE 7.91% 8.07% 8.80% 10.24% 12.46% 10.16% 3.69% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 434.96 428.60 432.02 502.18 556.41 521.71 626.08 -21.50%
EPS 20.95 20.89 22.43 25.60 27.54 21.53 7.53 97.44%
DPS 3.41 3.36 3.40 10.07 10.38 10.34 6.66 -35.92%
NAPS 2.65 2.59 2.55 2.50 2.21 2.12 2.04 18.99%
Adjusted Per Share Value based on latest NOSH - 302,191
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 420.23 420.21 419.03 413.75 395.71 372.57 357.82 11.28%
EPS 20.24 20.49 21.76 21.09 19.59 15.38 4.31 179.63%
DPS 3.30 3.30 3.30 8.29 7.38 7.38 3.81 -9.11%
NAPS 2.5603 2.5393 2.4734 2.0598 1.5717 1.514 1.1659 68.70%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 3.58 3.32 3.30 2.88 2.98 3.20 3.16 -
P/RPS 0.82 0.77 0.76 0.57 0.54 0.61 0.50 38.94%
P/EPS 17.09 15.89 14.71 11.25 10.82 14.86 41.95 -44.95%
EY 5.85 6.29 6.80 8.89 9.24 6.73 2.38 81.83%
DY 0.95 1.01 1.03 3.50 3.48 3.23 2.11 -41.17%
P/NAPS 1.35 1.28 1.29 1.15 1.35 1.51 1.55 -8.77%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 19/02/02 07/11/01 29/08/01 24/05/01 16/02/01 27/11/00 29/08/00 -
Price 3.66 3.64 3.64 2.96 3.12 3.02 3.50 -
P/RPS 0.84 0.85 0.84 0.59 0.56 0.58 0.56 30.94%
P/EPS 17.47 17.42 16.23 11.56 11.33 14.02 46.46 -47.81%
EY 5.72 5.74 6.16 8.65 8.83 7.13 2.15 91.65%
DY 0.93 0.92 0.93 3.40 3.33 3.42 1.90 -37.81%
P/NAPS 1.38 1.41 1.43 1.18 1.41 1.42 1.72 -13.62%

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
Post a Comment