[F&N] YoY Cumulative 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- -45.85%
YoY- 116.86%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,010,272 1,068,930 1,091,083 1,053,301 1,036,325 947,761 854,211 2.83%
PBT 154,058 115,132 144,007 171,841 81,244 86,130 66,108 15.13%
Tax -31,205 -8,307 -16,732 -20,179 -11,309 -17,373 -9,286 22.37%
NP 122,853 106,825 127,275 151,662 69,935 68,757 56,822 13.70%
-
NP to SH 122,862 106,834 127,278 151,662 69,935 68,766 56,822 13.70%
-
Tax Rate 20.26% 7.22% 11.62% 11.74% 13.92% 20.17% 14.05% -
Total Cost 887,419 962,105 963,808 901,639 966,390 879,004 797,389 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 5.07% 4.80% 5.95% 7.67% 3.91% 4.04% 3.50% -
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 275.77 292.00 298.14 287.73 283.03 260.49 234.81 2.71%
EPS 33.50 29.20 34.80 41.40 19.10 18.90 15.60 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 275.44 291.44 297.48 287.18 282.55 258.40 232.90 2.83%
EPS 33.50 29.13 34.70 41.35 19.07 18.75 15.49 13.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.6123 6.0683 5.837 5.3897 4.8717 4.6425 4.4236 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 12.15 9.25 7.88 6.43 6.16 7.10 7.67 7.96%
P/EPS 99.89 92.52 67.51 44.65 91.31 97.88 115.37 -2.37%
EY 1.00 1.08 1.48 2.24 1.10 1.02 0.87 2.34%
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 12.31 10.16 7.94 6.35 6.74 7.03 7.63 8.29%
P/EPS 101.26 101.63 68.03 44.12 99.90 96.83 114.73 -2.05%
EY 0.99 0.98 1.47 2.27 1.00 1.03 0.87 2.17%
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