[F&N] YoY Quarter Result on 30-Sep-2014 [#4]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
06-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
QoQ- 3.01%
YoY- -22.27%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 976,275 976,500 1,007,813 964,515 897,528 854,482 995,462 -0.32%
PBT 19,390 51,707 67,728 75,361 87,180 64,476 74,035 -19.99%
Tax 245 -2,119 -11,005 -13,177 -7,174 9,084 -7,828 -
NP 19,635 49,588 56,723 62,184 80,006 73,560 66,207 -18.32%
-
NP to SH 19,648 49,589 56,724 62,195 80,015 73,599 66,207 -18.31%
-
Tax Rate -1.26% 4.10% 16.25% 17.49% 8.23% -14.09% 10.57% -
Total Cost 956,640 926,912 951,090 902,331 817,522 780,922 929,255 0.48%
-
Net Worth 2,130,818 1,987,168 1,873,721 1,690,240 1,646,091 1,544,135 1,554,643 5.38%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 111,666 111,618 129,916 120,731 145,350 137,096 222,604 -10.85%
Div Payout % 568.34% 225.09% 229.03% 194.12% 181.65% 186.27% 336.23% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 2,130,818 1,987,168 1,873,721 1,690,240 1,646,091 1,544,135 1,554,643 5.38%
NOSH 366,778 366,778 365,961 365,852 363,375 360,779 359,040 0.35%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.01% 5.08% 5.63% 6.45% 8.91% 8.61% 6.65% -
ROE 0.92% 2.50% 3.03% 3.68% 4.86% 4.77% 4.26% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 266.65 266.83 275.39 263.63 247.00 236.84 277.26 -0.64%
EPS 5.40 13.60 15.50 17.00 22.00 20.40 18.40 -18.46%
DPS 30.50 30.50 35.50 33.00 40.00 38.00 62.00 -11.14%
NAPS 5.82 5.43 5.12 4.62 4.53 4.28 4.33 5.04%
Adjusted Per Share Value based on latest NOSH - 365,852
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 266.49 266.56 275.10 263.28 245.00 233.25 271.73 -0.32%
EPS 5.36 13.54 15.48 16.98 21.84 20.09 18.07 -18.32%
DPS 30.48 30.47 35.46 32.96 39.68 37.42 60.76 -10.85%
NAPS 5.8165 5.4244 5.1147 4.6139 4.4933 4.215 4.2437 5.38%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 24.66 24.06 18.30 16.98 18.60 18.20 16.50 -
P/RPS 9.25 9.02 6.57 6.44 7.53 7.68 5.95 7.62%
P/EPS 459.51 177.56 118.06 99.88 84.47 89.22 89.48 31.31%
EY 0.22 0.56 0.85 1.00 1.18 1.12 1.12 -23.73%
DY 1.24 1.27 1.94 1.94 2.15 2.09 3.76 -16.86%
P/NAPS 4.24 4.43 3.57 3.68 4.11 4.25 3.81 1.79%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 07/11/17 03/11/16 03/11/15 06/11/14 07/11/13 08/11/12 04/11/11 -
Price 25.44 24.30 18.00 16.12 18.58 18.74 17.14 -
P/RPS 9.54 9.11 6.46 6.11 7.52 7.91 6.18 7.49%
P/EPS 474.05 179.33 116.13 94.82 84.38 91.86 92.95 31.16%
EY 0.21 0.56 0.86 1.05 1.19 1.09 1.08 -23.86%
DY 1.20 1.26 1.97 2.05 2.15 2.03 3.62 -16.79%
P/NAPS 4.37 4.48 3.52 3.49 4.10 4.38 3.96 1.65%

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