[F&N] YoY Annualized Quarter Result on 31-Dec-2017 [#1]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
06-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- 32.15%
YoY- -16.06%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 4,332,484 4,444,568 4,041,088 4,275,720 4,364,332 4,213,204 4,145,300 0.73%
PBT 635,744 642,388 616,232 460,528 576,028 687,364 324,976 11.82%
Tax -88,552 -128,964 -124,820 -33,228 -66,928 -80,716 -45,236 11.83%
NP 547,192 513,424 491,412 427,300 509,100 606,648 279,740 11.82%
-
NP to SH 547,220 513,460 491,448 427,336 509,112 606,648 279,740 11.82%
-
Tax Rate 13.93% 20.08% 20.26% 7.22% 11.62% 11.74% 13.92% -
Total Cost 3,785,292 3,931,144 3,549,676 3,848,420 3,855,232 3,606,556 3,865,560 -0.34%
-
Net Worth 2,840,661 2,653,119 2,425,243 2,225,717 2,140,871 1,976,810 1,786,820 8.02%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 2,840,661 2,653,119 2,425,243 2,225,717 2,140,871 1,976,810 1,786,820 8.02%
NOSH 366,778 366,778 366,778 366,778 366,778 366,778 366,151 0.02%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 12.63% 11.55% 12.16% 9.99% 11.67% 14.40% 6.75% -
ROE 19.26% 19.35% 20.26% 19.20% 23.78% 30.69% 15.66% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 1,182.00 1,212.86 1,103.06 1,168.00 1,192.57 1,150.91 1,132.13 0.72%
EPS 149.20 140.00 134.00 116.80 139.20 165.60 76.40 11.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.75 7.24 6.62 6.08 5.85 5.40 4.88 8.00%
Adjusted Per Share Value based on latest NOSH - 366,778
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 1,182.64 1,213.23 1,103.10 1,167.14 1,191.33 1,150.08 1,131.54 0.73%
EPS 149.37 140.16 134.15 116.65 138.97 165.60 76.36 11.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.7542 7.2422 6.6202 6.0755 5.8439 5.3961 4.8775 8.02%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 32.08 34.84 33.50 27.00 23.48 18.50 17.44 -
P/RPS 2.71 2.87 3.04 2.31 1.97 1.61 1.54 9.86%
P/EPS 21.49 24.87 24.97 23.13 16.88 11.16 22.83 -1.00%
EY 4.65 4.02 4.00 4.32 5.92 8.96 4.38 1.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.14 4.81 5.06 4.44 4.01 3.43 3.57 2.49%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 27/01/21 03/02/20 31/01/19 06/02/18 07/02/17 02/02/16 10/02/15 -
Price 30.60 32.44 33.96 29.66 23.66 18.28 19.08 -
P/RPS 2.59 2.67 3.08 2.54 1.98 1.59 1.69 7.36%
P/EPS 20.50 23.15 25.32 25.41 17.01 11.03 24.97 -3.23%
EY 4.88 4.32 3.95 3.94 5.88 9.07 4.00 3.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 4.48 5.13 4.88 4.04 3.39 3.91 0.16%

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