[F&N] YoY TTM Result on 30-Jun-2016 [#3]

Stock

[F&N] FRASER & NEAVE HOLDINGS BHD

Announcement Date

02-Aug-2016

Admission Sponsor

Sponsor

Financial Year

30-Sep-2016

Quarter

30-Jun-2016 [#3]

Profit Trend

QoQ- 2.78%

YoY- 37.46%

Quarter Report

Interim Q3 FY16 Qtr FNHB.pdf

Latest QR

Upcoming QR

F&N's Result

F&N's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	4,098,692	4,089,494	4,101,599	4,156,086	4,016,941	3,751,815	3,465,179	2.83%
YoY %	0.22%	-0.30%	-1.31%	3.46%	7.07%	8.27%	-	-
Horiz. %	118.28%	118.02%	118.37%	119.94%	115.92%	108.27%	100.00%	-
PBT	543,154	342,470	386,030	458,958	341,462	327,288	285,061	11.33%
YoY %	58.60%	-11.28%	-15.89%	34.41%	4.33%	14.81%	-	-
Horiz. %	190.54%	120.14%	135.42%	161.00%	119.79%	114.81%	100.00%	-
Tax	-119,717	-18,969	-32,730	-66,453	-55,929	-50,058	-32,049	24.55%
YoY %	-531.12%	42.04%	50.75%	-18.82%	-11.73%	-56.19%	-	-
Horiz. %	373.54%	59.19%	102.12%	207.35%	174.51%	156.19%	100.00%	-
NP	423,437	323,501	353,300	392,505	285,533	277,230	253,012	8.95%
YoY %	30.89%	-8.43%	-9.99%	37.46%	2.99%	9.57%	-	-
Horiz. %	167.36%	127.86%	139.64%	155.13%	112.85%	109.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	423,472	323,542	353,318	392,507	285,545	277,249	253,069	8.95%
YoY %	30.89%	-8.43%	-9.98%	37.46%	2.99%	9.55%	-	-
Horiz. %	167.33%	127.85%	139.61%	155.10%	112.83%	109.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.04%	5.54%	8.48%	14.48%	16.38%	15.29%	11.24%	-
YoY %	297.83%	-34.67%	-41.44%	-11.60%	7.13%	36.03%	-	-
Horiz. %	196.09%	49.29%	75.44%	128.83%	145.73%	136.03%	100.00%	-
Total Cost	3,675,255	3,765,993	3,748,299	3,763,581	3,731,408	3,474,585	3,212,167	2.26%
YoY %	-2.41%	0.47%	-0.41%	0.86%	7.39%	8.17%	-	-
Horiz. %	114.42%	117.24%	116.69%	117.17%	116.16%	108.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,460,302	2,205,926	2,110,210	1,916,308	1,768,092	1,617,371	1,543,087	8.08%
YoY %	11.53%	4.54%	10.12%	8.38%	9.32%	4.81%	-	-
Horiz. %	159.44%	142.96%	136.75%	124.19%	114.58%	104.81%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	210,837	210,506	210,552	228,919	121,534	146,155	209,910	0.07%
YoY %	0.16%	-0.02%	-8.02%	88.36%	-16.85%	-30.37%	-	-
Horiz. %	100.44%	100.28%	100.31%	109.06%	57.90%	69.63%	100.00%	-
Div Payout %	49.79%	65.06%	59.59%	58.32%	42.56%	52.72%	82.95%	-
YoY %	-23.47%	9.18%	2.18%	37.03%	-19.27%	-36.44%	-	-
Horiz. %	60.02%	78.43%	71.84%	70.31%	51.31%	63.56%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	2,460,302	2,205,926	2,110,210	1,916,308	1,768,092	1,617,371	1,543,087	8.08%
YoY %	11.53%	4.54%	10.12%	8.38%	9.32%	4.81%	-	-
Horiz. %	159.44%	142.96%	136.75%	124.19%	114.58%	104.81%	100.00%	-
NOSH	366,778	366,778	366,778	366,778	365,308	365,921	363,079	0.16%
YoY %	0.00%	0.00%	0.00%	0.40%	-0.17%	0.78%	-	-
Horiz. %	101.02%	101.02%	101.02%	101.02%	100.61%	100.78%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	10.33%	7.91%	8.61%	9.44%	7.11%	7.39%	7.30%	-
YoY %	30.59%	-8.13%	-8.79%	32.77%	-3.79%	1.23%	-	-
Horiz. %	141.51%	108.36%	117.95%	129.32%	97.40%	101.23%	100.00%	-
ROE	17.21%	14.67%	16.74%	20.48%	16.15%	17.14%	16.40%	-
YoY %	17.31%	-12.37%	-18.26%	26.81%	-5.78%	4.51%	-	-
Horiz. %	104.94%	89.45%	102.07%	124.88%	98.48%	104.51%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	1,117.84	1,116.03	1,119.57	1,134.28	1,099.60	1,025.31	954.39	2.66%
YoY %	0.16%	-0.32%	-1.30%	3.15%	7.25%	7.43%	-	-
Horiz. %	117.13%	116.94%	117.31%	118.85%	115.21%	107.43%	100.00%	-
EPS	115.49	88.30	96.44	107.12	78.17	75.77	69.70	8.77%
YoY %	30.79%	-8.44%	-9.97%	37.03%	3.17%	8.71%	-	-
Horiz. %	165.70%	126.69%	138.36%	153.69%	112.15%	108.71%	100.00%	-
DPS	57.50	57.50	57.50	62.50	33.22	40.22	58.00	-0.14%
YoY %	0.00%	0.00%	-8.00%	88.14%	-17.40%	-30.66%	-	-
Horiz. %	99.14%	99.14%	99.14%	107.76%	57.28%	69.34%	100.00%	-
NAPS	6.71	6.02	5.76	5.23	4.84	4.42	4.25	7.90%
YoY %	11.46%	4.51%	10.13%	8.06%	9.50%	4.00%	-	-
Horiz. %	157.88%	141.65%	135.53%	123.06%	113.88%	104.00%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 366,778
RPS	1,117.48	1,114.98	1,118.28	1,133.13	1,095.20	1,022.91	944.76	2.83%
YoY %	0.22%	-0.30%	-1.31%	3.46%	7.07%	8.27%	-	-
Horiz. %	118.28%	118.02%	118.37%	119.94%	115.92%	108.27%	100.00%	-
EPS	115.46	88.21	96.33	107.01	77.85	75.59	69.00	8.95%
YoY %	30.89%	-8.43%	-9.98%	37.46%	2.99%	9.55%	-	-
Horiz. %	167.33%	127.84%	139.61%	155.09%	112.83%	109.55%	100.00%	-
DPS	57.48	57.39	57.41	62.41	33.14	39.85	57.23	0.07%
YoY %	0.16%	-0.03%	-8.01%	88.32%	-16.84%	-30.37%	-	-
Horiz. %	100.44%	100.28%	100.31%	109.05%	57.91%	69.63%	100.00%	-
NAPS	6.7079	6.0143	5.7534	5.2247	4.8206	4.4097	4.2071	8.08%
YoY %	11.53%	4.53%	10.12%	8.38%	9.32%	4.82%	-	-
Horiz. %	159.44%	142.96%	136.75%	124.19%	114.58%	104.82%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	34.56	39.02	25.30	25.12	17.80	18.30	18.32	-
P/RPS	3.09	3.50	2.26	2.21	1.62	1.78	1.92	8.24%
YoY %	-11.71%	54.87%	2.26%	36.42%	-8.99%	-7.29%	-	-
Horiz. %	160.94%	182.29%	117.71%	115.10%	84.38%	92.71%	100.00%	-
P/EPS	29.92	44.19	26.23	23.45	22.77	24.15	26.28	2.18%
YoY %	-32.29%	68.47%	11.86%	2.99%	-5.71%	-8.11%	-	-
Horiz. %	113.85%	168.15%	99.81%	89.23%	86.64%	91.89%	100.00%	-
EY	3.34	2.26	3.81	4.26	4.39	4.14	3.80	-2.12%
YoY %	47.79%	-40.68%	-10.56%	-2.96%	6.04%	8.95%	-	-
Horiz. %	87.89%	59.47%	100.26%	112.11%	115.53%	108.95%	100.00%	-
DY	1.66	1.47	2.27	2.49	1.87	2.20	3.17	-10.21%
YoY %	12.93%	-35.24%	-8.84%	33.16%	-15.00%	-30.60%	-	-
Horiz. %	52.37%	46.37%	71.61%	78.55%	58.99%	69.40%	100.00%	-
P/NAPS	5.15	6.48	4.39	4.80	3.68	4.14	4.31	3.01%
YoY %	-20.52%	47.61%	-8.54%	30.43%	-11.11%	-3.94%	-	-
Horiz. %	119.49%	150.35%	101.86%	111.37%	85.38%	96.06%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	06/08/19	02/08/18	03/08/17	02/08/16	04/08/15	06/08/14	06/08/13	-
Price	33.90	37.40	24.82	26.34	18.40	17.80	18.46	-
P/RPS	3.03	3.35	2.22	2.32	1.67	1.74	1.93	7.80%
YoY %	-9.55%	50.90%	-4.31%	38.92%	-4.02%	-9.84%	-	-
Horiz. %	156.99%	173.58%	115.03%	120.21%	86.53%	90.16%	100.00%	-
P/EPS	29.35	42.36	25.74	24.59	23.54	23.49	26.48	1.72%
YoY %	-30.71%	64.57%	4.68%	4.46%	0.21%	-11.29%	-	-
Horiz. %	110.84%	159.97%	97.21%	92.86%	88.90%	88.71%	100.00%	-
EY	3.41	2.36	3.89	4.07	4.25	4.26	3.78	-1.70%
YoY %	44.49%	-39.33%	-4.42%	-4.24%	-0.23%	12.70%	-	-
Horiz. %	90.21%	62.43%	102.91%	107.67%	112.43%	112.70%	100.00%	-
DY	1.70	1.54	2.32	2.37	1.81	2.26	3.14	-9.71%
YoY %	10.39%	-33.62%	-2.11%	30.94%	-19.91%	-28.03%	-	-
Horiz. %	54.14%	49.04%	73.89%	75.48%	57.64%	71.97%	100.00%	-
P/NAPS	5.05	6.21	4.31	5.04	3.80	4.03	4.34	2.55%
YoY %	-18.68%	44.08%	-14.48%	32.63%	-5.71%	-7.14%	-	-
Horiz. %	116.36%	143.09%	99.31%	116.13%	87.56%	92.86%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 08 May 2024

MQ Trader

MQ Trading Signals

2024-05-08 16:50:00

EMA 5

5 Mins

SELL

2024-05-08 16:25:00

EMA 5

5 Mins

BUY

2024-05-08 15:55:00

EMA 5

5 Mins

SELL

2024-05-08 15:00:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-08 14:55:00

TURTLE SYSTEM 20

5 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 >

TASCO

TASCO BERHAD

1000

MYEG

MY E.G. SERVICES BHD

407

PTRANS

PERAK TRANSIT BERHAD

343

MPI

MALAYSIAN PACIFIC INDUSTRIES

340

HLIND

HONG LEONG INDUSTRIES BHD

333

YTLPOWR

YTL POWER INTERNATIONAL BHD

302

CAPITALA

CAPITAL A BERHAD

241

PBBANK

PUBLIC BANK BHD

238

TOPGLOV

TOP GLOVE CORPORATION BHD

210

RANHILL

RANHILL UTILITIES BERHAD

205

Daily Stocks

BCMALL

0.015

+0.005

545,486,100

HSI-CXG

0.135

-0.03

309,672,900

MYEG

0.985

+0.065

223,463,000

HSI-HUT

0.23

+0.02

147,514,200

INIX-OR

0.02

0.00

141,839,900

TECHNAX

0.01

0.00

134,340,900

TWL

0.03

+0.005

94,638,100

0.115

+0.005

94,373,900

HSI-HS2

0.135

+0.02

84,629,500

CLASSITA

0.04

-0.005

79,399,900

More active Stocks

MNRB

2.32

+0.52

17,145,200

F&N

32.50

+0.30

381,600

MNRB-CA

0.545

+0.245

2,809,800

LPI

12.28

+0.20

98,900

AYER

7.18

+0.17

4,200

APOLLO

7.08

+0.15

27,000

SIMEPLT

4.62

+0.14

8,358,100

BURSA

7.91

+0.14

4,029,000

SCIENTX

4.42

+0.14

2,374,400

MNRB-CB

0.24

+0.14

1,214,200

More gainer Stocks

DLADY

33.28

-1.02

57,300

AJI

19.10

-0.44

437,100

PCHEM-C95

0.09

-0.25

119,000

IDEAL

3.40

-0.24

1,400

LEBTECH

0.605

-0.185

600

ORIENT

6.97

-0.18

1,220,900

PANAMY

19.30

-0.16

77,900

ATECH

2.89

-0.12

568,800

KUAISHO-C17

0.08

-0.12

58,800

DUFU

2.20

-0.11

6,681,000

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