[F&N] YoY TTM Result on 30-Sep-2000 [#4]

Stock

[F&N] FRASER & NEAVE HOLDINGS BHD

Announcement Date

27-Nov-2000

Admission Sponsor

Sponsor

Financial Year

30-Sep-2000

Quarter

30-Sep-2000 [#4]

Profit Trend

QoQ- 257.18%

YoY- 192.76%

Quarter Report

F&N's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
TTM Result
Revenue	1,611,118	1,521,988	1,541,253	1,366,517	1,157,242	-0.34%
YoY %	5.86%	-1.25%	12.79%	18.08%	-	-
Horiz. %	139.22%	131.52%	133.18%	118.08%	100.00%	-
PBT	142,540	122,315	103,562	72,819	-68,297	-
YoY %	16.54%	18.11%	42.22%	206.62%	-	-
Horiz. %	-208.71%	-179.09%	-151.63%	-106.62%	100.00%	-
Tax	-58,594	-34,597	-28,425	-16,413	68,297	-
YoY %	-69.36%	-21.71%	-73.19%	-124.03%	-	-
Horiz. %	-85.79%	-50.66%	-41.62%	-24.03%	100.00%	-
NP	83,946	87,718	75,137	56,406	0	-100.00%
YoY %	-4.30%	16.74%	33.21%	0.00%	-	-
Horiz. %	148.82%	155.51%	133.21%	100.00%	-	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	83,946	87,718	75,137	56,406	-60,807	-
YoY %	-4.30%	16.74%	33.21%	192.76%	-	-
Horiz. %	-138.05%	-144.26%	-123.57%	-92.76%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	41.11%	28.29%	27.45%	22.54%	-	-
YoY %	45.32%	3.06%	21.78%	0.00%	-	-
Horiz. %	182.39%	125.51%	121.78%	100.00%	-	-
Total Cost	1,527,172	1,434,270	1,466,116	1,310,111	1,157,242	-0.28%
YoY %	6.48%	-2.17%	11.91%	13.21%	-	-
Horiz. %	131.97%	123.94%	126.69%	113.21%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	998,364	964,561	931,377	555,288	302,855	-1.23%
YoY %	3.50%	3.56%	67.73%	83.35%	-	-
Horiz. %	329.65%	318.49%	307.53%	183.35%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Dividend
Div	72,287	35,473	12,087	27,082	5,221	-2.69%
YoY %	103.78%	193.48%	-55.37%	418.71%	-	-
Horiz. %	1,384.54%	679.43%	231.51%	518.71%	100.00%	-
Div Payout %	86.11%	40.44%	16.09%	48.01%	0.00%	-
YoY %	112.93%	151.34%	-66.49%	0.00%	-	-
Horiz. %	179.36%	84.23%	33.51%	100.00%	-	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Equity
Net Worth	998,364	964,561	931,377	555,288	302,855	-1.23%
YoY %	3.50%	3.56%	67.73%	83.35%	-	-
Horiz. %	329.65%	318.49%	307.53%	183.35%	100.00%	-
NOSH	356,558	353,319	359,605	261,928	174,054	-0.74%
YoY %	0.92%	-1.75%	37.29%	50.49%	-	-
Horiz. %	204.85%	202.99%	206.61%	150.49%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Ratio Analysis
NP Margin	5.21%	5.76%	4.88%	4.13%	0.00%	-
YoY %	-9.55%	18.03%	18.16%	0.00%	-	-
Horiz. %	126.15%	139.47%	118.16%	100.00%	-	-
ROE	8.41%	9.09%	8.07%	10.16%	-20.08%	-
YoY %	-7.48%	12.64%	-20.57%	150.60%	-	-
Horiz. %	-41.88%	-45.27%	-40.19%	-50.60%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Per Share
RPS	451.85	430.77	428.60	521.71	664.87	0.40%
YoY %	4.89%	0.51%	-17.85%	-21.53%	-	-
Horiz. %	67.96%	64.79%	64.46%	78.47%	100.00%	-
EPS	23.54	24.83	20.89	21.53	-34.94	-
YoY %	-5.20%	18.86%	-2.97%	161.62%	-	-
Horiz. %	-67.37%	-71.06%	-59.79%	-61.62%	100.00%	-
DPS	20.27	10.00	3.36	10.34	3.00	-1.96%
YoY %	102.70%	197.62%	-67.50%	244.67%	-	-
Horiz. %	675.67%	333.33%	112.00%	344.67%	100.00%	-
NAPS	2.80	2.73	2.59	2.12	1.74	-0.49%
YoY %	2.56%	5.41%	22.17%	21.84%	-	-
Horiz. %	160.92%	156.90%	148.85%	121.84%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Adjusted Per Share Value based on latest NOSH - 261,928
RPS	439.26	414.96	420.21	372.57	315.52	-0.34%
YoY %	5.86%	-1.25%	12.79%	18.08%	-	-
Horiz. %	139.22%	131.52%	133.18%	118.08%	100.00%	-
EPS	22.89	23.92	20.49	15.38	-16.58	-
YoY %	-4.31%	16.74%	33.22%	192.76%	-	-
Horiz. %	-138.06%	-144.27%	-123.58%	-92.76%	100.00%	-
DPS	19.71	9.67	3.30	7.38	1.42	-2.70%
YoY %	103.83%	193.03%	-55.28%	419.72%	-	-
Horiz. %	1,388.03%	680.99%	232.39%	519.72%	100.00%	-
NAPS	2.722	2.6298	2.5393	1.514	0.8257	-1.23%
YoY %	3.51%	3.56%	67.72%	83.36%	-	-
Horiz. %	329.66%	318.49%	307.53%	183.36%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/03	30/09/02	28/09/01	29/09/00	-	-
Price	3.48	3.50	3.32	3.20	0.00	-
P/RPS	0.77	0.81	0.77	0.61	0.00	-100.00%
YoY %	-4.94%	5.19%	26.23%	0.00%	-	-
Horiz. %	126.23%	132.79%	126.23%	100.00%	-	-
P/EPS	14.78	14.10	15.89	14.86	0.00	-100.00%
YoY %	4.82%	-11.26%	6.93%	0.00%	-	-
Horiz. %	99.46%	94.89%	106.93%	100.00%	-	-
EY	6.77	7.09	6.29	6.73	0.00	-100.00%
YoY %	-4.51%	12.72%	-6.54%	0.00%	-	-
Horiz. %	100.59%	105.35%	93.46%	100.00%	-	-
DY	5.83	2.86	1.01	3.23	0.00	-100.00%
YoY %	103.85%	183.17%	-68.73%	0.00%	-	-
Horiz. %	180.50%	88.54%	31.27%	100.00%	-	-
P/NAPS	1.24	1.28	1.28	1.51	0.00	-100.00%
YoY %	-3.12%	0.00%	-15.23%	0.00%	-	-
Horiz. %	82.12%	84.77%	84.77%	100.00%	-	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Price Multiplier on Announcement Date
Date	10/11/03	08/11/02	07/11/01	27/11/00	-	-
Price	3.66	3.50	3.64	3.02	0.00	-
P/RPS	0.81	0.81	0.85	0.58	0.00	-100.00%
YoY %	0.00%	-4.71%	46.55%	0.00%	-	-
Horiz. %	139.66%	139.66%	146.55%	100.00%	-	-
P/EPS	15.55	14.10	17.42	14.02	0.00	-100.00%
YoY %	10.28%	-19.06%	24.25%	0.00%	-	-
Horiz. %	110.91%	100.57%	124.25%	100.00%	-	-
EY	6.43	7.09	5.74	7.13	0.00	-100.00%
YoY %	-9.31%	23.52%	-19.50%	0.00%	-	-
Horiz. %	90.18%	99.44%	80.50%	100.00%	-	-
DY	5.54	2.86	0.92	3.42	0.00	-100.00%
YoY %	93.71%	210.87%	-73.10%	0.00%	-	-
Horiz. %	161.99%	83.63%	26.90%	100.00%	-	-
P/NAPS	1.31	1.28	1.41	1.42	0.00	-100.00%
YoY %	2.34%	-9.22%	-0.70%	0.00%	-	-
Horiz. %	92.25%	90.14%	99.30%	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