[F&N] YoY Annualized Quarter Result on 30-Jun-2001 [#3]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
30-Jun-2001 [#3]
Profit Trend
QoQ- -7.13%
YoY- 61.47%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 1,723,573 1,585,801 1,551,265 1,561,849 1,334,644 1,127,770 -0.44%
PBT 159,689 149,334 128,796 109,758 68,098 -55,638 -
Tax -44,733 -69,729 -33,980 -27,796 -17,337 55,638 -
NP 114,956 79,605 94,816 81,962 50,761 0 -100.00%
-
NP to SH 114,956 79,605 94,816 81,962 50,761 -51,370 -
-
Tax Rate 28.01% 46.69% 26.38% 25.32% 25.46% - -
Total Cost 1,608,617 1,506,196 1,456,449 1,479,886 1,283,882 1,127,770 -0.37%
-
Net Worth 1,018,928 975,999 956,456 776,007 378,852 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 38,001 47,667 - - - - -100.00%
Div Payout % 33.06% 59.88% - - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 1,018,928 975,999 956,456 776,007 378,852 0 -100.00%
NOSH 356,268 357,508 355,560 304,316 185,712 173,549 -0.75%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 6.67% 5.02% 6.11% 5.25% 3.80% 0.00% -
ROE 11.28% 8.16% 9.91% 10.56% 13.40% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 483.78 443.57 436.29 513.23 718.66 649.83 0.31%
EPS 32.27 22.27 26.67 26.93 27.33 -29.60 -
DPS 10.67 13.33 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.86 2.73 2.69 2.55 2.04 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 355,755
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 469.92 432.36 422.94 425.83 363.88 307.48 -0.44%
EPS 31.34 21.70 25.85 22.35 13.84 -14.01 -
DPS 10.36 13.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.778 2.661 2.6077 2.1157 1.0329 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 4.18 3.52 3.60 3.30 3.16 0.00 -
P/RPS 0.86 0.79 0.83 0.64 0.44 0.00 -100.00%
P/EPS 12.95 15.81 13.50 12.25 11.56 0.00 -100.00%
EY 7.72 6.33 7.41 8.16 8.65 0.00 -100.00%
DY 2.55 3.79 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.46 1.29 1.34 1.29 1.55 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 10/08/04 08/08/03 19/08/02 29/08/01 29/08/00 - -
Price 4.16 3.66 3.60 3.64 3.50 0.00 -
P/RPS 0.86 0.83 0.83 0.71 0.49 0.00 -100.00%
P/EPS 12.89 16.44 13.50 13.51 12.80 0.00 -100.00%
EY 7.76 6.08 7.41 7.40 7.81 0.00 -100.00%
DY 2.56 3.64 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.45 1.34 1.34 1.43 1.72 0.00 -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
Post a Comment