[F&N] YoY Annualized Quarter Result on 31-Mar-2004 [#2]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
11-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- -8.05%
YoY- 10.28%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 2,500,718 2,004,696 1,945,364 1,759,326 1,610,190 1,567,960 1,595,906 7.76%
PBT 213,784 212,520 184,144 168,226 154,502 130,206 114,006 11.04%
Tax -51,270 -54,810 -51,930 -48,732 -46,144 -35,698 -25,746 12.15%
NP 162,514 157,710 132,214 119,494 108,358 94,508 88,260 10.70%
-
NP to SH 148,564 145,744 132,214 119,494 108,358 94,508 88,260 9.06%
-
Tax Rate 23.98% 25.79% 28.20% 28.97% 29.87% 27.42% 22.58% -
Total Cost 2,338,204 1,846,986 1,813,150 1,639,832 1,501,832 1,473,452 1,507,646 7.58%
-
Net Worth 1,121,372 1,085,935 1,057,712 1,020,677 1,005,163 948,632 698,259 8.21%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 85,710 82,302 71,467 56,901 71,288 35,529 - -
Div Payout % 57.69% 56.47% 54.05% 47.62% 65.79% 37.59% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,121,372 1,085,935 1,057,712 1,020,677 1,005,163 948,632 698,259 8.21%
NOSH 357,125 357,215 357,335 355,636 356,440 355,293 279,303 4.17%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 6.50% 7.87% 6.80% 6.79% 6.73% 6.03% 5.53% -
ROE 13.25% 13.42% 12.50% 11.71% 10.78% 9.96% 12.64% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 700.24 561.20 544.41 494.70 451.74 441.31 571.39 3.44%
EPS 41.60 40.80 37.00 33.60 30.40 26.60 31.60 4.68%
DPS 24.00 23.04 20.00 16.00 20.00 10.00 0.00 -
NAPS 3.14 3.04 2.96 2.87 2.82 2.67 2.50 3.87%
Adjusted Per Share Value based on latest NOSH - 358,671
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 681.81 546.57 530.39 479.67 439.01 427.50 435.11 7.76%
EPS 40.51 39.74 36.05 32.58 29.54 25.77 24.06 9.06%
DPS 23.37 22.44 19.49 15.51 19.44 9.69 0.00 -
NAPS 3.0574 2.9607 2.8838 2.7828 2.7405 2.5864 1.9038 8.21%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 7.35 6.00 5.15 4.20 3.14 3.52 2.88 -
P/RPS 1.05 1.07 0.95 0.85 0.70 0.80 0.50 13.15%
P/EPS 17.67 14.71 13.92 12.50 10.33 13.23 9.11 11.66%
EY 5.66 6.80 7.18 8.00 9.68 7.56 10.97 -10.43%
DY 3.27 3.84 3.88 3.81 6.37 2.84 0.00 -
P/NAPS 2.34 1.97 1.74 1.46 1.11 1.32 1.15 12.56%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 03/05/07 13/06/06 05/05/05 11/05/04 08/05/03 08/05/02 24/05/01 -
Price 7.35 5.85 5.30 4.06 3.20 3.50 2.96 -
P/RPS 1.05 1.04 0.97 0.82 0.71 0.79 0.52 12.41%
P/EPS 17.67 14.34 14.32 12.08 10.53 13.16 9.37 11.14%
EY 5.66 6.97 6.98 8.28 9.50 7.60 10.68 -10.03%
DY 3.27 3.94 3.77 3.94 6.25 2.86 0.00 -
P/NAPS 2.34 1.92 1.79 1.41 1.13 1.31 1.18 12.08%

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