[F&N] YoY Annualized Quarter Result on 31-Dec-2015 [#1]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
02-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- 116.6%
YoY- 116.86%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 4,041,088 4,275,720 4,364,332 4,213,204 4,145,300 3,791,044 3,416,844 2.83%
PBT 616,232 460,528 576,028 687,364 324,976 344,520 264,432 15.13%
Tax -124,820 -33,228 -66,928 -80,716 -45,236 -69,492 -37,144 22.37%
NP 491,412 427,300 509,100 606,648 279,740 275,028 227,288 13.70%
-
NP to SH 491,448 427,336 509,112 606,648 279,740 275,064 227,288 13.70%
-
Tax Rate 20.26% 7.22% 11.62% 11.74% 13.92% 20.17% 14.05% -
Total Cost 3,549,676 3,848,420 3,855,232 3,606,556 3,865,560 3,516,016 3,189,556 1.79%
-
Net Worth 2,425,243 2,225,717 2,140,871 1,976,810 1,786,820 1,702,777 1,622,474 6.92%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 2,425,243 2,225,717 2,140,871 1,976,810 1,786,820 1,702,777 1,622,474 6.92%
NOSH 366,778 366,778 366,778 366,778 366,151 363,841 363,783 0.13%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 12.16% 9.99% 11.67% 14.40% 6.75% 7.25% 6.65% -
ROE 20.26% 19.20% 23.78% 30.69% 15.66% 16.15% 14.01% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1,103.06 1,168.00 1,192.57 1,150.91 1,132.13 1,041.95 939.25 2.71%
EPS 134.00 116.80 139.20 165.60 76.40 75.60 62.40 13.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.62 6.08 5.85 5.40 4.88 4.68 4.46 6.80%
Adjusted Per Share Value based on latest NOSH - 366,778
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1,103.10 1,167.14 1,191.33 1,150.08 1,131.54 1,034.84 932.70 2.83%
EPS 134.15 116.65 138.97 165.60 76.36 75.08 62.04 13.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.6202 6.0755 5.8439 5.3961 4.8775 4.6481 4.4289 6.92%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 33.50 27.00 23.48 18.50 17.44 18.50 18.02 -
P/RPS 3.04 2.31 1.97 1.61 1.54 1.78 1.92 7.95%
P/EPS 24.97 23.13 16.88 11.16 22.83 24.47 28.84 -2.37%
EY 4.00 4.32 5.92 8.96 4.38 4.09 3.47 2.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.06 4.44 4.01 3.43 3.57 3.95 4.04 3.82%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/01/19 06/02/18 07/02/17 02/02/16 10/02/15 10/02/14 05/02/13 -
Price 33.96 29.66 23.66 18.28 19.08 18.30 17.92 -
P/RPS 3.08 2.54 1.98 1.59 1.69 1.76 1.91 8.28%
P/EPS 25.32 25.41 17.01 11.03 24.97 24.21 28.68 -2.05%
EY 3.95 3.94 5.88 9.07 4.00 4.13 3.49 2.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.13 4.88 4.04 3.39 3.91 3.91 4.02 4.14%

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