[F&N] YoY Cumulative Quarter Result on 31-Mar-2003 [#2]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
08-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- 93.92%
YoY- 14.65%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,002,348 972,682 879,663 805,095 783,980 797,953 646,930 7.56%
PBT 106,260 92,072 84,113 77,251 65,103 57,003 30,800 22.91%
Tax -27,405 -25,965 -24,366 -23,072 -17,849 -12,873 -7,612 23.78%
NP 78,855 66,107 59,747 54,179 47,254 44,130 23,188 22.61%
-
NP to SH 72,872 66,107 59,747 54,179 47,254 44,130 23,188 21.01%
-
Tax Rate 25.79% 28.20% 28.97% 29.87% 27.42% 22.58% 24.71% -
Total Cost 923,493 906,575 819,916 750,916 736,726 753,823 623,742 6.75%
-
Net Worth 1,085,935 1,057,712 1,020,677 1,005,163 948,632 698,259 317,309 22.74%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 41,151 35,733 28,450 35,644 17,764 - - -
Div Payout % 56.47% 54.05% 47.62% 65.79% 37.59% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,085,935 1,057,712 1,020,677 1,005,163 948,632 698,259 317,309 22.74%
NOSH 357,215 357,335 355,636 356,440 355,293 279,303 174,345 12.69%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 7.87% 6.80% 6.79% 6.73% 6.03% 5.53% 3.58% -
ROE 6.71% 6.25% 5.85% 5.39% 4.98% 6.32% 7.31% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 280.60 272.20 247.35 225.87 220.66 285.69 371.06 -4.54%
EPS 20.40 18.50 16.80 15.20 13.30 15.80 13.30 7.38%
DPS 11.52 10.00 8.00 10.00 5.00 0.00 0.00 -
NAPS 3.04 2.96 2.87 2.82 2.67 2.50 1.82 8.92%
Adjusted Per Share Value based on latest NOSH - 354,540
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 273.28 265.20 239.83 219.50 213.75 217.56 176.38 7.56%
EPS 19.87 18.02 16.29 14.77 12.88 12.03 6.32 21.02%
DPS 11.22 9.74 7.76 9.72 4.84 0.00 0.00 -
NAPS 2.9607 2.8838 2.7828 2.7405 2.5864 1.9038 0.8651 22.74%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 6.00 5.15 4.20 3.14 3.52 2.88 3.42 -
P/RPS 2.14 1.89 1.70 1.39 1.60 1.01 0.92 15.10%
P/EPS 29.41 27.84 25.00 20.66 26.47 18.23 25.71 2.26%
EY 3.40 3.59 4.00 4.84 3.78 5.49 3.89 -2.21%
DY 1.92 1.94 1.90 3.18 1.42 0.00 0.00 -
P/NAPS 1.97 1.74 1.46 1.11 1.32 1.15 1.88 0.78%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 13/06/06 05/05/05 11/05/04 08/05/03 08/05/02 24/05/01 29/05/00 -
Price 5.85 5.30 4.06 3.20 3.50 2.96 2.98 -
P/RPS 2.08 1.95 1.64 1.42 1.59 1.04 0.80 17.25%
P/EPS 28.68 28.65 24.17 21.05 26.32 18.73 22.41 4.19%
EY 3.49 3.49 4.14 4.75 3.80 5.34 4.46 -4.00%
DY 1.97 1.89 1.97 3.13 1.43 0.00 0.00 -
P/NAPS 1.92 1.79 1.41 1.13 1.31 1.18 1.64 2.66%

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