[F&N] YoY TTM Result on 30-Jun-2022 [#3]

Stock

[F&N] FRASER & NEAVE HOLDINGS BHD

Announcement Date

03-Aug-2022

Admission Sponsor

Sponsor

Financial Year

30-Sep-2022

Quarter

30-Jun-2022 [#3]

Profit Trend

QoQ- 0.39%

YoY- -18.81%

Quarter Report

FNHB-Interim Financial Results for 3QFY2022.pdf

Latest QR

Upcoming QR

F&N's Result

F&N's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	4,894,573	4,228,814	4,188,309	4,009,896	4,098,692	4,089,494	4,101,599	2.98%
YoY %	15.74%	0.97%	4.45%	-2.17%	0.22%	-0.30%	-	-
Horiz. %	119.33%	103.10%	102.11%	97.76%	99.93%	99.70%	100.00%	-
PBT	582,356	396,482	525,734	504,189	543,154	342,470	386,030	7.08%
YoY %	46.88%	-24.59%	4.27%	-7.17%	58.60%	-11.28%	-	-
Horiz. %	150.86%	102.71%	136.19%	130.61%	140.70%	88.72%	100.00%	-
Tax	-81,298	-53,525	-103,531	-111,805	-119,717	-18,969	-32,730	16.36%
YoY %	-51.89%	48.30%	7.40%	6.61%	-531.12%	42.04%	-	-
Horiz. %	248.39%	163.53%	316.32%	341.60%	365.77%	57.96%	100.00%	-
NP	501,058	342,957	422,203	392,384	423,437	323,501	353,300	5.99%
YoY %	46.10%	-18.77%	7.60%	-7.33%	30.89%	-8.43%	-	-
Horiz. %	141.82%	97.07%	119.50%	111.06%	119.85%	91.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	498,230	343,011	422,466	392,418	423,472	323,542	353,318	5.89%
YoY %	45.25%	-18.81%	7.66%	-7.33%	30.89%	-8.43%	-	-
Horiz. %	141.01%	97.08%	119.57%	111.07%	119.86%	91.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.96%	13.50%	19.69%	22.18%	22.04%	5.54%	8.48%	-
YoY %	3.41%	-31.44%	-11.23%	0.64%	297.83%	-34.67%	-	-
Horiz. %	164.62%	159.20%	232.19%	261.56%	259.91%	65.33%	100.00%	-
Total Cost	4,393,515	3,885,857	3,766,106	3,617,512	3,675,255	3,765,993	3,748,299	2.68%
YoY %	13.06%	3.18%	4.11%	-1.57%	-2.41%	0.47%	-	-
Horiz. %	117.21%	103.67%	100.48%	96.51%	98.05%	100.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,217,834	2,896,108	2,796,700	2,646,577	2,460,302	2,205,926	2,110,210	7.28%
YoY %	11.11%	3.55%	5.67%	7.57%	11.53%	4.54%	-	-
Horiz. %	152.49%	137.24%	132.53%	125.42%	116.59%	104.54%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	219,812	220,018	219,920	220,000	210,837	210,506	210,552	0.71%
YoY %	-0.09%	0.04%	-0.04%	4.35%	0.16%	-0.02%	-	-
Horiz. %	104.40%	104.50%	104.45%	104.49%	100.14%	99.98%	100.00%	-
Div Payout %	44.12%	64.14%	52.06%	56.06%	49.79%	65.06%	59.59%	-
YoY %	-31.21%	23.20%	-7.14%	12.59%	-23.47%	9.18%	-	-
Horiz. %	74.04%	107.64%	87.36%	94.08%	83.55%	109.18%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	3,217,834	2,896,108	2,796,700	2,646,577	2,460,302	2,205,926	2,110,210	7.28%
YoY %	11.11%	3.55%	5.67%	7.57%	11.53%	4.54%	-	-
Horiz. %	152.49%	137.24%	132.53%	125.42%	116.59%	104.54%	100.00%	-
NOSH	366,778	366,778	366,778	366,778	366,778	366,778	366,778	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	10.24%	8.11%	10.08%	9.79%	10.33%	7.91%	8.61%	-
YoY %	26.26%	-19.54%	2.96%	-5.23%	30.59%	-8.13%	-	-
Horiz. %	118.93%	94.19%	117.07%	113.70%	119.98%	91.87%	100.00%	-
ROE	15.48%	11.84%	15.11%	14.83%	17.21%	14.67%	16.74%	-
YoY %	30.74%	-21.64%	1.89%	-13.83%	17.31%	-12.37%	-	-
Horiz. %	92.47%	70.73%	90.26%	88.59%	102.81%	87.63%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	1,335.51	1,153.54	1,142.66	1,093.92	1,117.84	1,116.03	1,119.57	2.98%
YoY %	15.77%	0.95%	4.46%	-2.14%	0.16%	-0.32%	-	-
Horiz. %	119.29%	103.03%	102.06%	97.71%	99.85%	99.68%	100.00%	-
EPS	135.94	93.57	115.26	107.05	115.49	88.30	96.44	5.88%
YoY %	45.28%	-18.82%	7.67%	-7.31%	30.79%	-8.44%	-	-
Horiz. %	140.96%	97.02%	119.51%	111.00%	119.75%	91.56%	100.00%	-
DPS	60.00	60.00	60.00	60.00	57.50	57.50	57.50	0.71%
YoY %	0.00%	0.00%	0.00%	4.35%	0.00%	0.00%	-	-
Horiz. %	104.35%	104.35%	104.35%	104.35%	100.00%	100.00%	100.00%	-
NAPS	8.78	7.90	7.63	7.22	6.71	6.02	5.76	7.27%
YoY %	11.14%	3.54%	5.68%	7.60%	11.46%	4.51%	-	-
Horiz. %	152.43%	137.15%	132.47%	125.35%	116.49%	104.51%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 366,778
RPS	1,334.48	1,152.96	1,141.92	1,093.27	1,117.48	1,114.98	1,118.28	2.98%
YoY %	15.74%	0.97%	4.45%	-2.17%	0.22%	-0.30%	-	-
Horiz. %	119.33%	103.10%	102.11%	97.76%	99.93%	99.70%	100.00%	-
EPS	135.84	93.52	115.18	106.99	115.46	88.21	96.33	5.89%
YoY %	45.25%	-18.81%	7.65%	-7.34%	30.89%	-8.43%	-	-
Horiz. %	141.02%	97.08%	119.57%	111.07%	119.86%	91.57%	100.00%	-
DPS	59.93	59.99	59.96	59.98	57.48	57.39	57.41	0.71%
YoY %	-0.10%	0.05%	-0.03%	4.35%	0.16%	-0.03%	-	-
Horiz. %	104.39%	104.49%	104.44%	104.48%	100.12%	99.97%	100.00%	-
NAPS	8.7732	7.8961	7.625	7.2157	6.7079	6.0143	5.7534	7.28%
YoY %	11.11%	3.56%	5.67%	7.57%	11.53%	4.53%	-	-
Horiz. %	152.49%	137.24%	132.53%	125.42%	116.59%	104.53%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	25.22	21.20	26.40	32.48	34.56	39.02	25.30	-
P/RPS	1.89	1.84	2.31	2.97	3.09	3.50	2.26	-2.93%
YoY %	2.72%	-20.35%	-22.22%	-3.88%	-11.71%	54.87%	-	-
Horiz. %	83.63%	81.42%	102.21%	131.42%	136.73%	154.87%	100.00%	-
P/EPS	18.55	22.66	22.91	30.34	29.92	44.19	26.23	-5.60%
YoY %	-18.14%	-1.09%	-24.49%	1.40%	-32.29%	68.47%	-	-
Horiz. %	70.72%	86.39%	87.34%	115.67%	114.07%	168.47%	100.00%	-
EY	5.39	4.41	4.37	3.30	3.34	2.26	3.81	5.94%
YoY %	22.22%	0.92%	32.42%	-1.20%	47.79%	-40.68%	-	-
Horiz. %	141.47%	115.75%	114.70%	86.61%	87.66%	59.32%	100.00%	-
DY	2.38	2.83	2.27	1.85	1.66	1.47	2.27	0.79%
YoY %	-15.90%	24.67%	22.70%	11.45%	12.93%	-35.24%	-	-
Horiz. %	104.85%	124.67%	100.00%	81.50%	73.13%	64.76%	100.00%	-
P/NAPS	2.87	2.68	3.46	4.50	5.15	6.48	4.39	-6.83%
YoY %	7.09%	-22.54%	-23.11%	-12.62%	-20.52%	47.61%	-	-
Horiz. %	65.38%	61.05%	78.82%	102.51%	117.31%	147.61%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	03/08/23	03/08/22	04/08/21	04/08/20	06/08/19	02/08/18	03/08/17	-
Price	24.92	21.94	24.44	30.52	33.90	37.40	24.82	-
P/RPS	1.87	1.90	2.14	2.79	3.03	3.35	2.22	-2.81%
YoY %	-1.58%	-11.21%	-23.30%	-7.92%	-9.55%	50.90%	-	-
Horiz. %	84.23%	85.59%	96.40%	125.68%	136.49%	150.90%	100.00%	-
P/EPS	18.33	23.45	21.20	28.51	29.35	42.36	25.74	-5.49%
YoY %	-21.83%	10.61%	-25.64%	-2.86%	-30.71%	64.57%	-	-
Horiz. %	71.21%	91.10%	82.36%	110.76%	114.02%	164.57%	100.00%	-
EY	5.46	4.26	4.72	3.51	3.41	2.36	3.89	5.81%
YoY %	28.17%	-9.75%	34.47%	2.93%	44.49%	-39.33%	-	-
Horiz. %	140.36%	109.51%	121.34%	90.23%	87.66%	60.67%	100.00%	-
DY	2.41	2.73	2.45	1.97	1.70	1.54	2.32	0.63%
YoY %	-11.72%	11.43%	24.37%	15.88%	10.39%	-33.62%	-	-
Horiz. %	103.88%	117.67%	105.60%	84.91%	73.28%	66.38%	100.00%	-
P/NAPS	2.84	2.78	3.20	4.23	5.05	6.21	4.31	-6.71%
YoY %	2.16%	-13.13%	-24.35%	-16.24%	-18.68%	44.08%	-	-
Horiz. %	65.89%	64.50%	74.25%	98.14%	117.17%	144.08%	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 - 18 April 2024

MQ Trader

MQ Trading Signals

2024-04-18 16:50:00

EMA 5

5 Mins

SELL

2024-04-18 16:30:00

EMA 5

5 Mins

BUY

2024-04-18 16:20:00

ADX

5 Mins

BUY

2024-04-18 16:15:00

EMA 5

5 Mins

SELL

2024-04-18 16:05:00

ADX

5 Mins

SELL

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 >

OPENSYS

OPENSYS (M) BHD

1000

PTRANS

PERAK TRANSIT BERHAD

376

MPI

MALAYSIAN PACIFIC INDUSTRIES

366

HLIND

HONG LEONG INDUSTRIES BHD

363

YTLPOWR

YTL POWER INTERNATIONAL BHD

352

PIE

P.I.E. INDUSTRIAL BHD

267

DNEX

DAGANG NEXCHANGE BERHAD

249

GENTING

GENTING BHD

228

MAYBANK

MALAYAN BANKING BHD

227

PBBANK

PUBLIC BANK BHD

226

Daily Stocks

HSI-CVM

0.15

0.00

218,266,500

BORNOIL

0.005

-0.005

177,840,600

HSI-HUE

0.155

-0.01

165,172,700

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.14

-0.005

129,912,000

HSI-CVH

0.23

0.00

90,112,800

EDUSPEC-OR

0.005

0.00

75,002,700

SENDAI

0.405

+0.03

71,633,500

SENDAI-WA

0.21

+0.035

71,394,400

FITTERS

0.045

-0.005

69,048,200

More active Stocks

DLADY

33.22

+0.90

80,100

PIE

5.57

+0.63

12,507,900

CRESNDO

3.90

+0.36

1,973,200

MFCB

4.68

+0.34

2,069,400

CHINHIN

4.58

+0.25

290,800

6.31

+0.16

3,079,200

PIE-CK

0.41

+0.16

1,098,400

F&N

31.40

+0.16

231,400

PIE-CL

0.49

+0.14

1,831,900

AJI

19.18

+0.14

13,700

More gainer Stocks

NVIDIA-C1

4.28

-0.30

36,300

NIKKEI-CE

0.78

-0.29

5,000

ORIENT

6.97

-0.18

1,220,900

LPI

11.78

-0.16

192,100

PANAMY

18.88

-0.16

20,800

ALLIANZ-PA

21.50

-0.16

1,000

HSI-CV6

0.245

-0.155

448,000

NDX-CE

0.185

-0.145

110,100

GREATEC

4.48

-0.14

1,034,000

HENGYUAN

3.00

-0.12

696,100

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