[F&N] YoY Quarter Result on 30-Sep-2001 [#4]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
07-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
30-Sep-2001 [#4]
Profit Trend
QoQ- -21.2%
YoY- -25.47%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 435,374 421,768 358,539 369,866 365,534 311,414 0 -100.00%
PBT 37,299 30,543 25,718 21,243 21,745 -26,568 0 -100.00%
Tax -7,094 -6,297 -9,112 -7,578 -3,410 26,568 0 -100.00%
NP 30,205 24,246 16,606 13,665 18,335 0 0 -100.00%
-
NP to SH 30,205 24,246 16,606 13,665 18,335 -22,279 0 -100.00%
-
Tax Rate 19.02% 20.62% 35.43% 35.67% 15.68% - - -
Total Cost 405,169 397,522 341,933 356,201 347,199 311,414 0 -100.00%
-
Net Worth 1,048,291 998,364 964,561 931,377 555,288 302,855 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - 35,655 17,665 17,980 18,334 5,221 - -
Div Payout % - 147.06% 106.38% 131.58% 100.00% 0.00% - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 1,048,291 998,364 964,561 931,377 555,288 302,855 0 -100.00%
NOSH 355,352 356,558 353,319 359,605 261,928 174,054 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 6.94% 5.75% 4.63% 3.69% 5.02% 0.00% 0.00% -
ROE 2.88% 2.43% 1.72% 1.47% 3.30% -7.36% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 122.52 118.29 101.48 102.85 139.55 178.92 0.00 -100.00%
EPS 8.50 6.80 4.70 3.80 7.00 -12.80 0.00 -100.00%
DPS 0.00 10.00 5.00 5.00 7.00 3.00 0.00 -
NAPS 2.95 2.80 2.73 2.59 2.12 1.74 2.09 -0.36%
Adjusted Per Share Value based on latest NOSH - 359,605
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 118.70 114.99 97.75 100.84 99.66 84.91 0.00 -100.00%
EPS 8.24 6.61 4.53 3.73 5.00 -6.07 0.00 -100.00%
DPS 0.00 9.72 4.82 4.90 5.00 1.42 0.00 -
NAPS 2.8581 2.722 2.6298 2.5393 1.514 0.8257 2.09 -0.33%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 4.16 3.48 3.50 3.32 3.20 0.00 0.00 -
P/RPS 3.40 2.94 3.45 3.23 2.29 0.00 0.00 -100.00%
P/EPS 48.94 51.18 74.47 87.37 45.71 0.00 0.00 -100.00%
EY 2.04 1.95 1.34 1.14 2.19 0.00 0.00 -100.00%
DY 0.00 2.87 1.43 1.51 2.19 0.00 0.00 -
P/NAPS 1.41 1.24 1.28 1.28 1.51 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 08/11/04 10/11/03 08/11/02 07/11/01 27/11/00 23/11/99 - -
Price 4.48 3.66 3.50 3.64 3.02 0.00 0.00 -
P/RPS 3.66 3.09 3.45 3.54 2.16 0.00 0.00 -100.00%
P/EPS 52.71 53.82 74.47 95.79 43.14 0.00 0.00 -100.00%
EY 1.90 1.86 1.34 1.04 2.32 0.00 0.00 -100.00%
DY 0.00 2.73 1.43 1.37 2.32 0.00 0.00 -
P/NAPS 1.52 1.31 1.28 1.41 1.42 0.00 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