[F&N] YoY Annualized Quarter Result on 31-Mar-2001 [#2]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
24-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
31-Mar-2001 [#2]
Profit Trend
QoQ- -6.43%
YoY- 90.31%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 1,759,326 1,610,190 1,567,960 1,595,906 1,293,860 1,179,552 -0.41%
PBT 168,226 154,502 130,206 114,006 61,600 -60,396 -
Tax -48,732 -46,144 -35,698 -25,746 -15,224 60,396 -
NP 119,494 108,358 94,508 88,260 46,376 0 -100.00%
-
NP to SH 119,494 108,358 94,508 88,260 46,376 -59,504 -
-
Tax Rate 28.97% 29.87% 27.42% 22.58% 24.71% - -
Total Cost 1,639,832 1,501,832 1,473,452 1,507,646 1,247,484 1,179,552 -0.34%
-
Net Worth 1,020,677 1,005,163 948,632 698,259 317,309 0 -100.00%
Dividend
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div 56,901 71,288 35,529 - - - -100.00%
Div Payout % 47.62% 65.79% 37.59% - - - -
Equity
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 1,020,677 1,005,163 948,632 698,259 317,309 0 -100.00%
NOSH 355,636 356,440 355,293 279,303 174,345 173,988 -0.74%
Ratio Analysis
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 6.79% 6.73% 6.03% 5.53% 3.58% 0.00% -
ROE 11.71% 10.78% 9.96% 12.64% 14.62% 0.00% -
Per Share
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 494.70 451.74 441.31 571.39 742.12 677.95 0.33%
EPS 33.60 30.40 26.60 31.60 26.60 -34.20 -
DPS 16.00 20.00 10.00 0.00 0.00 0.00 -100.00%
NAPS 2.87 2.82 2.67 2.50 1.82 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 302,191
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 479.67 439.01 427.50 435.11 352.76 321.60 -0.41%
EPS 32.58 29.54 25.77 24.06 12.64 -16.22 -
DPS 15.51 19.44 9.69 0.00 0.00 0.00 -100.00%
NAPS 2.7828 2.7405 2.5864 1.9038 0.8651 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 4.20 3.14 3.52 2.88 3.42 0.00 -
P/RPS 0.85 0.70 0.80 0.50 0.46 0.00 -100.00%
P/EPS 12.50 10.33 13.23 9.11 12.86 0.00 -100.00%
EY 8.00 9.68 7.56 10.97 7.78 0.00 -100.00%
DY 3.81 6.37 2.84 0.00 0.00 0.00 -100.00%
P/NAPS 1.46 1.11 1.32 1.15 1.88 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 11/05/04 08/05/03 08/05/02 24/05/01 29/05/00 - -
Price 4.06 3.20 3.50 2.96 2.98 0.00 -
P/RPS 0.82 0.71 0.79 0.52 0.40 0.00 -100.00%
P/EPS 12.08 10.53 13.16 9.37 11.20 0.00 -100.00%
EY 8.28 9.50 7.60 10.68 8.93 0.00 -100.00%
DY 3.94 6.25 2.86 0.00 0.00 0.00 -100.00%
P/NAPS 1.41 1.13 1.31 1.18 1.64 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