[F&N] YoY Annualized Quarter Result on 31-Dec-2007 [#1]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
13-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- 16.53%
YoY- 16.02%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 4,112,104 3,530,432 3,761,552 3,599,824 2,132,248 2,131,644 1,912,956 13.59%
PBT 544,176 386,592 295,352 258,820 220,264 223,288 193,148 18.83%
Tax -115,840 -71,900 -74,076 -66,916 -53,168 -55,440 -52,808 13.98%
NP 428,336 314,692 221,276 191,904 167,096 167,848 140,340 20.42%
-
NP to SH 428,336 310,948 203,804 178,136 153,544 155,312 140,340 20.42%
-
Tax Rate 21.29% 18.60% 25.08% 25.85% 24.14% 24.83% 27.34% -
Total Cost 3,683,768 3,215,740 3,540,276 3,407,920 1,965,152 1,963,796 1,772,616 12.95%
-
Net Worth 152,059,282 1,069,775 1,229,237 1,200,636 1,133,971 1,122,093 1,088,350 127.70%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 152,059,282 1,069,775 1,229,237 1,200,636 1,133,971 1,122,093 1,088,350 127.70%
NOSH 35,694,665 356,591 356,300 356,272 352,165 356,220 358,010 115.26%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 10.42% 8.91% 5.88% 5.33% 7.84% 7.87% 7.34% -
ROE 0.28% 29.07% 16.58% 14.84% 13.54% 13.84% 12.89% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 11.52 990.05 1,055.72 1,010.41 605.47 598.41 534.33 -47.22%
EPS 1.20 0.88 57.20 50.00 43.60 43.60 39.20 -44.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.26 3.00 3.45 3.37 3.22 3.15 3.04 5.78%
Adjusted Per Share Value based on latest NOSH - 356,272
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1,121.14 962.55 1,025.57 981.47 581.34 581.18 521.56 13.59%
EPS 116.78 84.78 55.57 48.57 41.86 42.34 38.26 20.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 414.5807 2.9167 3.3514 3.2735 3.0917 3.0593 2.9673 127.70%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 15.00 10.60 8.85 7.95 7.55 6.20 5.00 -
P/RPS 130.21 1.07 0.84 0.79 1.25 1.04 0.94 127.38%
P/EPS 1,250.00 12.16 15.47 15.90 17.32 14.22 12.76 114.63%
EY 0.08 8.23 6.46 6.29 5.77 7.03 7.84 -53.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 3.53 2.57 2.36 2.34 1.97 1.64 13.56%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 07/02/11 09/02/10 11/02/09 13/02/08 08/02/07 09/02/06 04/02/05 -
Price 14.98 10.50 9.00 7.75 7.35 6.15 5.10 -
P/RPS 130.03 1.06 0.85 0.77 1.21 1.03 0.95 126.92%
P/EPS 1,248.33 12.04 15.73 15.50 16.86 14.11 13.01 113.89%
EY 0.08 8.30 6.36 6.45 5.93 7.09 7.69 -53.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 3.50 2.61 2.30 2.28 1.95 1.68 13.11%

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