[F&N] YoY Cumulative Quarter Result on 30-Jun-2021 [#3]

Stock

[F&N] FRASER & NEAVE HOLDINGS BHD

Announcement Date

04-Aug-2021

Admission Sponsor

Sponsor

Financial Year

30-Sep-2021

Quarter

30-Jun-2021 [#3]

Profit Trend

QoQ- 40.01%

YoY- 3.72%

Quarter Report

FNHB-Interim results Q3 FY2021.pdf

Latest QR

Upcoming QR

F&N's Result

F&N's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Cumulative Result
Revenue	3,989,391	3,756,964	3,332,554	3,234,612	3,034,810	3,102,052	3,113,219	4.21%
YoY %	6.19%	12.74%	3.03%	6.58%	-2.17%	-0.36%	-	-
Horiz. %	128.14%	120.68%	107.05%	103.90%	97.48%	99.64%	100.00%	-
PBT	580,542	462,848	334,542	417,471	414,648	443,505	323,080	10.25%
YoY %	25.43%	38.35%	-19.86%	0.68%	-6.51%	37.27%	-	-
Horiz. %	179.69%	143.26%	103.55%	129.22%	128.34%	137.27%	100.00%	-
Tax	-120,902	-59,786	-50,269	-81,025	-90,281	-101,298	-19,214	35.83%
YoY %	-102.22%	-18.93%	37.96%	10.25%	10.88%	-427.21%	-	-
Horiz. %	629.24%	311.16%	261.63%	421.70%	469.87%	527.21%	100.00%	-
NP	459,640	403,062	284,273	336,446	324,367	342,207	303,866	7.13%
YoY %	14.04%	41.79%	-15.51%	3.72%	-5.21%	12.62%	-	-
Horiz. %	151.26%	132.64%	93.55%	110.72%	106.75%	112.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	457,775	399,342	284,320	336,473	324,391	342,233	303,894	7.06%
YoY %	14.63%	40.46%	-15.50%	3.72%	-5.21%	12.62%	-	-
Horiz. %	150.64%	131.41%	93.56%	110.72%	106.74%	112.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.83%	12.92%	15.03%	19.41%	21.77%	22.84%	5.95%	-
YoY %	61.22%	-14.04%	-22.57%	-10.84%	-4.68%	283.87%	-	-
Horiz. %	350.08%	217.14%	252.61%	326.22%	365.88%	383.87%	100.00%	-
Total Cost	3,529,751	3,353,902	3,048,281	2,898,166	2,710,443	2,759,845	2,809,353	3.87%
YoY %	5.24%	10.03%	5.18%	6.93%	-1.79%	-1.76%	-	-
Horiz. %	125.64%	119.38%	108.50%	103.16%	96.48%	98.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,501,512	3,217,834	2,896,108	2,796,700	2,646,577	2,460,302	2,205,926	7.99%
YoY %	8.82%	11.11%	3.55%	5.67%	7.57%	11.53%	-	-
Horiz. %	158.73%	145.87%	131.29%	126.78%	119.98%	111.53%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	109,880	98,953	98,980	98,965	98,971	98,998	98,936	1.76%
YoY %	11.04%	-0.03%	0.02%	-0.01%	-0.03%	0.06%	-	-
Horiz. %	111.06%	100.02%	100.04%	100.03%	100.04%	100.06%	100.00%	-
Div Payout %	24.00%	24.78%	34.81%	29.41%	30.51%	28.93%	32.56%	-
YoY %	-3.15%	-28.81%	18.36%	-3.61%	5.46%	-11.15%	-	-
Horiz. %	73.71%	76.11%	106.91%	90.33%	93.70%	88.85%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	3,501,512	3,217,834	2,896,108	2,796,700	2,646,577	2,460,302	2,205,926	7.99%
YoY %	8.82%	11.11%	3.55%	5.67%	7.57%	11.53%	-	-
Horiz. %	158.73%	145.87%	131.29%	126.78%	119.98%	111.53%	100.00%	-
NOSH	366,778	366,778	366,778	366,778	366,778	366,778	366,778	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	11.52%	10.73%	8.53%	10.40%	10.69%	11.03%	9.76%	-
YoY %	7.36%	25.79%	-17.98%	-2.71%	-3.08%	13.01%	-	-
Horiz. %	118.03%	109.94%	87.40%	106.56%	109.53%	113.01%	100.00%	-
ROE	13.07%	12.41%	9.82%	12.03%	12.26%	13.91%	13.78%	-
YoY %	5.32%	26.37%	-18.37%	-1.88%	-11.86%	0.94%	-	-
Horiz. %	94.85%	90.06%	71.26%	87.30%	88.97%	100.94%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	1,089.20	1,025.10	909.05	882.47	827.91	846.02	849.60	4.22%
YoY %	6.25%	12.77%	3.01%	6.59%	-2.14%	-0.42%	-	-
Horiz. %	128.20%	120.66%	107.00%	103.87%	97.45%	99.58%	100.00%	-
EPS	125.00	109.00	77.50	91.80	88.50	93.30	82.80	7.09%
YoY %	14.68%	40.65%	-15.58%	3.73%	-5.14%	12.68%	-	-
Horiz. %	150.97%	131.64%	93.60%	110.87%	106.88%	112.68%	100.00%	-
DPS	30.00	27.00	27.00	27.00	27.00	27.00	27.00	1.76%
YoY %	11.11%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	111.11%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	9.56	8.78	7.90	7.63	7.22	6.71	6.02	8.00%
YoY %	8.88%	11.14%	3.54%	5.68%	7.60%	11.46%	-	-
Horiz. %	158.80%	145.85%	131.23%	126.74%	119.93%	111.46%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 366,778
RPS	1,088.98	1,025.54	909.69	882.95	828.41	846.77	849.82	4.21%
YoY %	6.19%	12.74%	3.03%	6.58%	-2.17%	-0.36%	-	-
Horiz. %	128.14%	120.68%	107.05%	103.90%	97.48%	99.64%	100.00%	-
EPS	124.96	109.01	77.61	91.85	88.55	93.42	82.95	7.06%
YoY %	14.63%	40.46%	-15.50%	3.73%	-5.21%	12.62%	-	-
Horiz. %	150.64%	131.42%	93.56%	110.73%	106.75%	112.62%	100.00%	-
DPS	29.99	27.01	27.02	27.01	27.02	27.02	27.01	1.75%
YoY %	11.03%	-0.04%	0.04%	-0.04%	0.00%	0.04%	-	-
Horiz. %	111.03%	100.00%	100.04%	100.00%	100.04%	100.04%	100.00%	-
NAPS	9.5581	8.7837	7.9055	7.6342	7.2244	6.7159	6.0215	7.99%
YoY %	8.82%	11.11%	3.55%	5.67%	7.57%	11.53%	-	-
Horiz. %	158.73%	145.87%	131.29%	126.78%	119.98%	111.53%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	31.78	25.22	21.20	26.40	32.48	34.56	39.02	-
P/RPS	2.92	2.46	2.33	2.99	3.92	4.08	4.59	-7.25%
YoY %	18.70%	5.58%	-22.07%	-23.72%	-3.92%	-11.11%	-	-
Horiz. %	63.62%	53.59%	50.76%	65.14%	85.40%	88.89%	100.00%	-
P/EPS	25.43	23.15	27.33	28.76	36.70	37.03	47.05	-9.73%
YoY %	9.85%	-15.29%	-4.97%	-21.63%	-0.89%	-21.30%	-	-
Horiz. %	54.05%	49.20%	58.09%	61.13%	78.00%	78.70%	100.00%	-
EY	3.93	4.32	3.66	3.48	2.72	2.70	2.13	10.73%
YoY %	-9.03%	18.03%	5.17%	27.94%	0.74%	26.76%	-	-
Horiz. %	184.51%	202.82%	171.83%	163.38%	127.70%	126.76%	100.00%	-
DY	0.94	1.07	1.27	1.02	0.83	0.78	0.69	5.28%
YoY %	-12.15%	-15.75%	24.51%	22.89%	6.41%	13.04%	-	-
Horiz. %	136.23%	155.07%	184.06%	147.83%	120.29%	113.04%	100.00%	-
P/NAPS	3.32	2.87	2.68	3.46	4.50	5.15	6.48	-10.53%
YoY %	15.68%	7.09%	-22.54%	-23.11%	-12.62%	-20.52%	-	-
Horiz. %	51.23%	44.29%	41.36%	53.40%	69.44%	79.48%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	01/08/24	03/08/23	03/08/22	04/08/21	04/08/20	06/08/19	02/08/18	-
Price	30.42	24.92	21.94	24.44	30.52	33.90	37.40	-
P/RPS	2.79	2.43	2.41	2.77	3.69	4.01	4.40	-7.30%
YoY %	14.81%	0.83%	-13.00%	-24.93%	-7.98%	-8.86%	-	-
Horiz. %	63.41%	55.23%	54.77%	62.95%	83.86%	91.14%	100.00%	-
P/EPS	24.34	22.87	28.29	26.62	34.49	36.32	45.10	-9.76%
YoY %	6.43%	-19.16%	6.27%	-22.82%	-5.04%	-19.47%	-	-
Horiz. %	53.97%	50.71%	62.73%	59.02%	76.47%	80.53%	100.00%	-
EY	4.11	4.37	3.53	3.76	2.90	2.75	2.22	10.80%
YoY %	-5.95%	23.80%	-6.12%	29.66%	5.45%	23.87%	-	-
Horiz. %	185.14%	196.85%	159.01%	169.37%	130.63%	123.87%	100.00%	-
DY	0.99	1.08	1.23	1.10	0.88	0.80	0.72	5.44%
YoY %	-8.33%	-12.20%	11.82%	25.00%	10.00%	11.11%	-	-
Horiz. %	137.50%	150.00%	170.83%	152.78%	122.22%	111.11%	100.00%	-
P/NAPS	3.18	2.84	2.78	3.20	4.23	5.05	6.21	-10.54%
YoY %	11.97%	2.16%	-13.13%	-24.35%	-16.24%	-18.68%	-	-
Horiz. %	51.21%	45.73%	44.77%	51.53%	68.12%	81.32%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos