[F&N] QoQ TTM Result on 31-Mar-2018 [#2]

Stock

[F&N] FRASER & NEAVE HOLDINGS BHD

Announcement Date

03-May-2018

Admission Sponsor

Sponsor

Financial Year

30-Sep-2018

Quarter

31-Mar-2018 [#2]

Profit Trend

QoQ- -4.79%

YoY- -23.6%

Quarter Report

Interim Q2 FY2018 Financial Results.pdf

Latest QR

Upcoming QR

F&N's Result

F&N's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
TTM Result
Revenue	4,051,201	4,109,859	4,089,494	4,101,024	4,079,221	4,101,374	4,101,599	-0.81%
YoY %	-1.43%	0.50%	-0.28%	0.53%	-0.54%	-0.01%	-	-
Horiz. %	98.77%	100.20%	99.70%	99.99%	99.45%	99.99%	100.00%	-
PBT	461,655	422,729	342,470	308,961	324,838	353,713	386,030	12.63%
YoY %	9.21%	23.44%	10.85%	-4.89%	-8.16%	-8.37%	-	-
Horiz. %	119.59%	109.51%	88.72%	80.04%	84.15%	91.63%	100.00%	-
Tax	-60,531	-37,633	-18,969	-20,581	-21,941	-30,366	-32,730	50.49%
YoY %	-60.85%	-98.39%	7.83%	6.20%	27.74%	7.22%	-	-
Horiz. %	184.94%	114.98%	57.96%	62.88%	67.04%	92.78%	100.00%	-
NP	401,124	385,096	323,501	288,380	302,897	323,347	353,300	8.80%
YoY %	4.16%	19.04%	12.18%	-4.79%	-6.32%	-8.48%	-	-
Horiz. %	113.54%	109.00%	91.57%	81.62%	85.73%	91.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	401,161	385,133	323,542	288,419	302,933	323,377	353,318	8.80%
YoY %	4.16%	19.04%	12.18%	-4.79%	-6.32%	-8.47%	-	-
Horiz. %	113.54%	109.00%	91.57%	81.63%	85.74%	91.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.11%	8.90%	5.54%	6.66%	6.75%	8.58%	8.48%	-
YoY %	47.30%	60.65%	-16.82%	-1.33%	-21.33%	1.18%	-	-
Horiz. %	154.60%	104.95%	65.33%	78.54%	79.60%	101.18%	100.00%	-
Total Cost	3,650,077	3,724,763	3,765,993	3,812,644	3,776,324	3,778,027	3,748,299	-1.74%
YoY %	-2.01%	-1.09%	-1.22%	0.96%	-0.05%	0.79%	-	-
Horiz. %	97.38%	99.37%	100.47%	101.72%	100.75%	100.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,425,243	2,312,047	2,205,926	2,203,753	2,225,717	2,130,818	2,110,210	9.69%
YoY %	4.90%	4.81%	0.10%	-0.99%	4.45%	0.98%	-	-
Horiz. %	114.93%	109.56%	104.54%	104.43%	105.47%	100.98%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	210,594	210,594	210,506	210,506	210,600	210,600	210,552	0.01%
YoY %	0.00%	0.04%	0.00%	-0.04%	0.00%	0.02%	-	-
Horiz. %	100.02%	100.02%	99.98%	99.98%	100.02%	100.02%	100.00%	-
Div Payout %	52.50%	54.68%	65.06%	72.99%	69.52%	65.13%	59.59%	-
YoY %	-3.99%	-15.95%	-10.86%	4.99%	6.74%	9.30%	-	-
Horiz. %	88.10%	91.76%	109.18%	122.49%	116.66%	109.30%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	2,425,243	2,312,047	2,205,926	2,203,753	2,225,717	2,130,818	2,110,210	9.69%
YoY %	4.90%	4.81%	0.10%	-0.99%	4.45%	0.98%	-	-
Horiz. %	114.93%	109.56%	104.54%	104.43%	105.47%	100.98%	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%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	9.90%	9.37%	7.91%	7.03%	7.43%	7.88%	8.61%	-
YoY %	5.66%	18.46%	12.52%	-5.38%	-5.71%	-8.48%	-	-
Horiz. %	114.98%	108.83%	91.87%	81.65%	86.30%	91.52%	100.00%	-
ROE	16.54%	16.66%	14.67%	13.09%	13.61%	15.18%	16.74%	-
YoY %	-0.72%	13.57%	12.07%	-3.82%	-10.34%	-9.32%	-	-
Horiz. %	98.81%	99.52%	87.63%	78.20%	81.30%	90.68%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	1,105.83	1,121.66	1,116.03	1,120.28	1,114.32	1,120.23	1,119.57	-0.81%
YoY %	-1.41%	0.50%	-0.38%	0.53%	-0.53%	0.06%	-	-
Horiz. %	98.77%	100.19%	99.68%	100.06%	99.53%	100.06%	100.00%	-
EPS	109.50	105.11	88.30	78.79	82.75	88.33	96.44	8.81%
YoY %	4.18%	19.04%	12.07%	-4.79%	-6.32%	-8.41%	-	-
Horiz. %	113.54%	108.99%	91.56%	81.70%	85.80%	91.59%	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	6.62	6.31	6.02	6.02	6.08	5.82	5.76	9.69%
YoY %	4.91%	4.82%	0.00%	-0.99%	4.47%	1.04%	-	-
Horiz. %	114.93%	109.55%	104.51%	104.51%	105.56%	101.04%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 366,778
RPS	1,104.54	1,120.53	1,114.98	1,118.12	1,112.18	1,118.22	1,118.28	-0.81%
YoY %	-1.43%	0.50%	-0.28%	0.53%	-0.54%	-0.01%	-	-
Horiz. %	98.77%	100.20%	99.70%	99.99%	99.45%	99.99%	100.00%	-
EPS	109.37	105.00	88.21	78.64	82.59	88.17	96.33	8.80%
YoY %	4.16%	19.03%	12.17%	-4.78%	-6.33%	-8.47%	-	-
Horiz. %	113.54%	109.00%	91.57%	81.64%	85.74%	91.53%	100.00%	-
DPS	57.42	57.42	57.39	57.39	57.42	57.42	57.41	0.01%
YoY %	0.00%	0.05%	0.00%	-0.05%	0.00%	0.02%	-	-
Horiz. %	100.02%	100.02%	99.97%	99.97%	100.02%	100.02%	100.00%	-
NAPS	6.6123	6.3037	6.0143	6.0084	6.0683	5.8096	5.7534	9.69%
YoY %	4.90%	4.81%	0.10%	-0.99%	4.45%	0.98%	-	-
Horiz. %	114.93%	109.56%	104.53%	104.43%	105.47%	100.98%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	33.50	37.72	39.02	33.38	27.00	24.66	25.30	-
P/RPS	3.03	3.36	3.50	2.98	2.42	2.20	2.26	21.52%
YoY %	-9.82%	-4.00%	17.45%	23.14%	10.00%	-2.65%	-	-
Horiz. %	134.07%	148.67%	154.87%	131.86%	107.08%	97.35%	100.00%	-
P/EPS	30.59	35.89	44.19	42.37	32.63	27.92	26.23	10.76%
YoY %	-14.77%	-18.78%	4.30%	29.85%	16.87%	6.44%	-	-
Horiz. %	116.62%	136.83%	168.47%	161.53%	124.40%	106.44%	100.00%	-
EY	3.27	2.79	2.26	2.36	3.06	3.58	3.81	-9.66%
YoY %	17.20%	23.45%	-4.24%	-22.88%	-14.53%	-6.04%	-	-
Horiz. %	85.83%	73.23%	59.32%	61.94%	80.31%	93.96%	100.00%	-
DY	1.72	1.52	1.47	1.72	2.13	2.33	2.27	-16.84%
YoY %	13.16%	3.40%	-14.53%	-19.25%	-8.58%	2.64%	-	-
Horiz. %	75.77%	66.96%	64.76%	75.77%	93.83%	102.64%	100.00%	-
P/NAPS	5.06	5.98	6.48	5.54	4.44	4.24	4.39	9.90%
YoY %	-15.38%	-7.72%	16.97%	24.77%	4.72%	-3.42%	-	-
Horiz. %	115.26%	136.22%	147.61%	126.20%	101.14%	96.58%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	31/01/19	08/11/18	02/08/18	03/05/18	06/02/18	07/11/17	03/08/17	-
Price	33.96	34.78	37.40	35.64	29.66	25.44	24.82	-
P/RPS	3.07	3.10	3.35	3.18	2.66	2.27	2.22	24.05%
YoY %	-0.97%	-7.46%	5.35%	19.55%	17.18%	2.25%	-	-
Horiz. %	138.29%	139.64%	150.90%	143.24%	119.82%	102.25%	100.00%	-
P/EPS	31.01	33.09	42.36	45.24	35.84	28.80	25.74	13.18%
YoY %	-6.29%	-21.88%	-6.37%	26.23%	24.44%	11.89%	-	-
Horiz. %	120.47%	128.55%	164.57%	175.76%	139.24%	111.89%	100.00%	-
EY	3.22	3.02	2.36	2.21	2.79	3.47	3.89	-11.80%
YoY %	6.62%	27.97%	6.79%	-20.79%	-19.60%	-10.80%	-	-
Horiz. %	82.78%	77.63%	60.67%	56.81%	71.72%	89.20%	100.00%	-
DY	1.69	1.65	1.54	1.61	1.94	2.26	2.32	-18.99%
YoY %	2.42%	7.14%	-4.35%	-17.01%	-14.16%	-2.59%	-	-
Horiz. %	72.84%	71.12%	66.38%	69.40%	83.62%	97.41%	100.00%	-
P/NAPS	5.13	5.51	6.21	5.92	4.88	4.37	4.31	12.27%
YoY %	-6.90%	-11.27%	4.90%	21.31%	11.67%	1.39%	-	-
Horiz. %	119.03%	127.84%	144.08%	137.35%	113.23%	101.39%	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 12:30:00

EMA 5

10 Mins

SELL

2024-05-03 12:10:00

ADX

5 Mins

SELL

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

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

211,611,800

HSI-HUT

0.235

-0.035

92,875,600

FITTERS

0.05

0.00

88,866,800

BPURI

0.075

0.00

73,836,500

INGENIEU

0.125

-0.005

55,822,400

EPICON

0.435

-0.035

37,201,100

HSI-HS2

0.13

-0.03

34,699,900

MYEG

0.91

+0.005

30,529,600

YTL

3.25

+0.09

29,574,400

SNS

0.39

+0.01

25,254,200

More active Stocks

MPI

31.06

+0.64

93,700

AJI

20.34

+0.60

779,900

DLADY

34.22

+0.52

13,100

TENAGA

12.32

+0.30

6,736,300

NESTLE

128.20

+0.30

12,500

SAM

5.06

+0.23

297,200

HUMEIND-LA

4.10

+0.22

3,400

F&N

32.02

+0.20

203,400

MCEMENT

5.17

+0.18

1,346,900

PETGAS

18.10

+0.18

202,100

More gainer Stocks

ALLIANZ

21.02

-0.26

3,800

HSI-HWB

0.22

-0.25

235,400

APOLLO

6.85

-0.19

185,000

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

HSI-HS6

0.575

-0.095

108,000

GASMSIA

3.46

-0.09

614,800

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