[F&N] YoY TTM Result on 30-Jun-2008 [#3]

Stock

[F&N] FRASER & NEAVE HOLDINGS BHD

Announcement Date

07-Aug-2008

Admission Sponsor

Sponsor

Financial Year

30-Sep-2008

Quarter

30-Jun-2008 [#3]

Profit Trend

QoQ- 3.9%

YoY- 18.62%

Quarter Report

interimfinancialreportingQ30708.pdf

Latest QR

Upcoming QR

F&N's Result

F&N's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	3,910,220	3,443,964	3,634,203	3,491,005	2,556,068	1,934,992	1,889,340	12.88%
YoY %	13.54%	-5.23%	4.10%	36.58%	32.10%	2.42%	-	-
Horiz. %	206.96%	182.28%	192.35%	184.77%	135.29%	102.42%	100.00%	-
PBT	491,726	348,508	276,693	254,191	207,785	190,745	172,035	19.11%
YoY %	41.09%	25.95%	8.85%	22.33%	8.93%	10.88%	-	-
Horiz. %	285.83%	202.58%	160.84%	147.76%	120.78%	110.88%	100.00%	-
Tax	287,513	-50,859	-63,142	-62,550	-45,571	-45,300	-44,484	-
YoY %	665.31%	19.45%	-0.95%	-37.26%	-0.60%	-1.83%	-	-
Horiz. %	-646.33%	114.33%	141.94%	140.61%	102.44%	101.83%	100.00%	-
NP	779,239	297,649	213,551	191,641	162,214	145,445	127,551	35.18%
YoY %	161.80%	39.38%	11.43%	18.14%	11.53%	14.03%	-	-
Horiz. %	610.92%	233.36%	167.42%	150.25%	127.18%	114.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	779,239	294,058	198,090	177,710	149,813	135,932	126,502	35.37%
YoY %	165.00%	48.45%	11.47%	18.62%	10.21%	7.45%	-	-
Horiz. %	615.99%	232.45%	156.59%	140.48%	118.43%	107.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-58.47%	14.59%	22.82%	24.61%	21.93%	23.75%	25.86%	-
YoY %	-500.75%	-36.06%	-7.27%	12.22%	-7.66%	-8.16%	-	-
Horiz. %	-226.10%	56.42%	88.24%	95.17%	84.80%	91.84%	100.00%	-
Total Cost	3,130,981	3,146,315	3,420,652	3,299,364	2,393,854	1,789,547	1,761,789	10.05%
YoY %	-0.49%	-8.02%	3.68%	37.83%	33.77%	1.58%	-	-
Horiz. %	177.72%	178.59%	194.16%	187.27%	135.88%	101.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,470,917	1,336,155	1,228,636	1,128,945	1,095,886	1,071,364	1,044,218	5.87%
YoY %	10.09%	8.75%	8.83%	3.02%	2.29%	2.60%	-	-
Horiz. %	140.86%	127.96%	117.66%	108.11%	104.95%	102.60%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	653,078	162,433	125,051	141,958	118,341	112,308	35,942	62.10%
YoY %	302.06%	29.89%	-11.91%	19.96%	5.37%	212.47%	-	-
Horiz. %	1,817.03%	451.93%	347.92%	394.96%	329.26%	312.47%	100.00%	-
Div Payout %	83.81%	55.24%	63.13%	79.88%	78.99%	82.62%	28.41%	-
YoY %	51.72%	-12.50%	-20.97%	1.13%	-4.39%	190.81%	-	-
Horiz. %	295.00%	194.44%	222.21%	281.17%	278.04%	290.81%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	1,470,917	1,336,155	1,228,636	1,128,945	1,095,886	1,071,364	1,044,218	5.87%
YoY %	10.09%	8.75%	8.83%	3.02%	2.29%	2.60%	-	-
Horiz. %	140.86%	127.96%	117.66%	108.11%	104.95%	102.60%	100.00%	-
NOSH	358,760	355,360	356,126	357,261	354,655	355,935	355,176	0.16%
YoY %	0.96%	-0.22%	-0.32%	0.73%	-0.36%	0.21%	-	-
Horiz. %	101.01%	100.05%	100.27%	100.59%	99.85%	100.21%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	19.93%	8.64%	5.88%	5.49%	6.35%	7.52%	6.75%	-
YoY %	130.67%	46.94%	7.10%	-13.54%	-15.56%	11.41%	-	-
Horiz. %	295.26%	128.00%	87.11%	81.33%	94.07%	111.41%	100.00%	-
ROE	52.98%	22.01%	16.12%	15.74%	13.67%	12.69%	12.11%	-
YoY %	140.71%	36.54%	2.41%	15.14%	7.72%	4.79%	-	-
Horiz. %	437.49%	181.75%	133.11%	129.98%	112.88%	104.79%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	1,089.93	969.15	1,020.48	977.16	720.72	543.64	531.94	12.69%
YoY %	12.46%	-5.03%	4.43%	35.58%	32.57%	2.20%	-	-
Horiz. %	204.90%	182.19%	191.84%	183.70%	135.49%	102.20%	100.00%	-
EPS	217.20	82.75	55.62	49.74	42.24	38.19	35.62	35.14%
YoY %	162.48%	48.78%	11.82%	17.76%	10.60%	7.22%	-	-
Horiz. %	609.77%	232.31%	156.15%	139.64%	118.59%	107.22%	100.00%	-
DPS	182.04	45.50	35.25	39.78	33.17	31.68	10.08	61.94%
YoY %	300.09%	29.08%	-11.39%	19.93%	4.70%	214.29%	-	-
Horiz. %	1,805.95%	451.39%	349.70%	394.64%	329.07%	314.29%	100.00%	-
NAPS	4.10	3.76	3.45	3.16	3.09	3.01	2.94	5.69%
YoY %	9.04%	8.99%	9.18%	2.27%	2.66%	2.38%	-	-
Horiz. %	139.46%	127.89%	117.35%	107.48%	105.10%	102.38%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 357,261
RPS	1,066.10	938.98	990.84	951.80	696.90	527.56	515.12	12.88%
YoY %	13.54%	-5.23%	4.10%	36.58%	32.10%	2.41%	-	-
Horiz. %	206.96%	182.28%	192.35%	184.77%	135.29%	102.41%	100.00%	-
EPS	212.45	80.17	54.01	48.45	40.85	37.06	34.49	35.37%
YoY %	165.00%	48.44%	11.48%	18.60%	10.23%	7.45%	-	-
Horiz. %	615.98%	232.44%	156.60%	140.48%	118.44%	107.45%	100.00%	-
DPS	178.06	44.29	34.09	38.70	32.27	30.62	9.80	62.10%
YoY %	302.03%	29.92%	-11.91%	19.93%	5.39%	212.45%	-	-
Horiz. %	1,816.94%	451.94%	347.86%	394.90%	329.29%	312.45%	100.00%	-
NAPS	4.0104	3.6429	3.3498	3.078	2.9879	2.921	2.847	5.87%
YoY %	10.09%	8.75%	8.83%	3.02%	2.29%	2.60%	-	-
Horiz. %	140.86%	127.96%	117.66%	108.11%	104.95%	102.60%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	19.40	12.56	9.55	9.00	7.35	6.10	5.10	-
P/RPS	1.78	1.30	0.94	0.92	1.02	1.12	0.96	10.83%
YoY %	36.92%	38.30%	2.17%	-9.80%	-8.93%	16.67%	-	-
Horiz. %	185.42%	135.42%	97.92%	95.83%	106.25%	116.67%	100.00%	-
P/EPS	8.93	15.18	17.17	18.09	17.40	15.97	14.32	-7.56%
YoY %	-41.17%	-11.59%	-5.09%	3.97%	8.95%	11.52%	-	-
Horiz. %	62.36%	106.01%	119.90%	126.33%	121.51%	111.52%	100.00%	-
EY	11.20	6.59	5.82	5.53	5.75	6.26	6.98	8.19%
YoY %	69.95%	13.23%	5.24%	-3.83%	-8.15%	-10.32%	-	-
Horiz. %	160.46%	94.41%	83.38%	79.23%	82.38%	89.68%	100.00%	-
DY	9.38	3.62	3.69	4.42	4.51	5.19	1.98	29.58%
YoY %	159.12%	-1.90%	-16.52%	-2.00%	-13.10%	162.12%	-	-
Horiz. %	473.74%	182.83%	186.36%	223.23%	227.78%	262.12%	100.00%	-
P/NAPS	4.73	3.34	2.77	2.85	2.38	2.03	1.73	18.24%
YoY %	41.62%	20.58%	-2.81%	19.75%	17.24%	17.34%	-	-
Horiz. %	273.41%	193.06%	160.12%	164.74%	137.57%	117.34%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	05/08/11	05/08/10	06/08/09	07/08/08	02/08/07	03/08/06	10/08/05	-
Price	18.90	14.28	9.80	9.00	7.30	6.10	5.50	-
P/RPS	1.73	1.47	0.96	0.92	1.01	1.12	1.03	9.02%
YoY %	17.69%	53.12%	4.35%	-8.91%	-9.82%	8.74%	-	-
Horiz. %	167.96%	142.72%	93.20%	89.32%	98.06%	108.74%	100.00%	-
P/EPS	8.70	17.26	17.62	18.09	17.28	15.97	15.44	-9.11%
YoY %	-49.59%	-2.04%	-2.60%	4.69%	8.20%	3.43%	-	-
Horiz. %	56.35%	111.79%	114.12%	117.16%	111.92%	103.43%	100.00%	-
EY	11.49	5.79	5.68	5.53	5.79	6.26	6.48	10.01%
YoY %	98.45%	1.94%	2.71%	-4.49%	-7.51%	-3.40%	-	-
Horiz. %	177.31%	89.35%	87.65%	85.34%	89.35%	96.60%	100.00%	-
DY	9.63	3.19	3.60	4.42	4.54	5.19	1.83	31.86%
YoY %	201.88%	-11.39%	-18.55%	-2.64%	-12.52%	183.61%	-	-
Horiz. %	526.23%	174.32%	196.72%	241.53%	248.09%	283.61%	100.00%	-
P/NAPS	4.61	3.80	2.84	2.85	2.36	2.03	1.87	16.21%
YoY %	21.32%	33.80%	-0.35%	20.76%	16.26%	8.56%	-	-
Horiz. %	246.52%	203.21%	151.87%	152.41%	126.20%	108.56%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:35:00

EMA 5

5 Mins

SELL

2024-06-28 16:30:00

EMA 5

10 Mins

SELL

2024-06-28 15:55:00

EMA 5

5 Mins

BUY

2024-06-28 15:50:00

EMA 5

5 Mins

SELL

2024-06-28 15:50:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

937

HLIND

HONG LEONG INDUSTRIES BHD

917

JCY

JCY INTERNATIONAL BERHAD

635

DNEX

DAGANG NEXCHANGE BERHAD

613

GENTING

GENTING BHD

588

YTLPOWR

YTL POWER INTERNATIONAL BHD

552

MAYBANK

MALAYAN BANKING BHD

491

MYEG

MY E.G. SERVICES BHD

482

SAPNRG

SAPURA ENERGY BERHAD

466

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More