[F&N] YoY TTM Result on 31-Mar-2018 [#2]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
03-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- -4.79%
YoY- -23.6%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 4,046,739 4,158,160 4,062,103 4,101,024 4,156,127 4,136,497 3,911,856 0.56%
PBT 526,541 539,679 494,703 308,961 424,279 445,484 314,371 8.96%
Tax -106,634 -126,205 -81,717 -20,581 -46,792 -63,605 -51,387 12.92%
NP 419,907 413,474 412,986 288,380 377,487 381,879 262,984 8.10%
-
NP to SH 420,163 413,509 413,023 288,419 377,497 381,881 262,997 8.11%
-
Tax Rate 20.25% 23.39% 16.52% 6.66% 11.03% 14.28% 16.35% -
Total Cost 3,626,832 3,744,686 3,649,117 3,812,644 3,778,640 3,754,618 3,648,872 -0.10%
-
Net Worth 2,818,669 2,622,898 2,422,021 2,203,753 2,154,561 1,907,255 1,764,076 8.11%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 219,920 220,000 210,837 210,506 210,552 228,919 121,534 10.37%
Div Payout % 52.34% 53.20% 51.05% 72.99% 55.78% 59.95% 46.21% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 2,818,669 2,622,898 2,422,021 2,203,753 2,154,561 1,907,255 1,764,076 8.11%
NOSH 366,778 366,778 366,778 366,778 366,422 366,778 365,233 0.07%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 10.38% 9.94% 10.17% 7.03% 9.08% 9.23% 6.72% -
ROE 14.91% 15.77% 17.05% 13.09% 17.52% 20.02% 14.91% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1,104.05 1,133.51 1,106.92 1,120.28 1,134.25 1,129.96 1,071.06 0.50%
EPS 114.63 112.72 112.55 78.79 103.02 104.32 72.01 8.04%
DPS 60.00 60.00 57.50 57.50 57.50 62.50 33.22 10.34%
NAPS 7.69 7.15 6.60 6.02 5.88 5.21 4.83 8.05%
Adjusted Per Share Value based on latest NOSH - 366,778
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1,104.64 1,135.05 1,108.83 1,119.46 1,134.50 1,129.14 1,067.82 0.56%
EPS 114.69 112.88 112.74 78.73 103.05 104.24 71.79 8.11%
DPS 60.03 60.05 57.55 57.46 57.47 62.49 33.18 10.37%
NAPS 7.6941 7.1597 6.6114 6.0156 5.8813 5.2062 4.8154 8.11%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 30.00 31.02 34.84 33.38 24.68 20.70 18.16 -
P/RPS 2.72 2.74 3.15 2.98 2.18 1.83 1.70 8.14%
P/EPS 26.17 27.52 30.96 42.37 23.96 19.84 25.22 0.61%
EY 3.82 3.63 3.23 2.36 4.17 5.04 3.97 -0.63%
DY 2.00 1.93 1.65 1.72 2.33 3.02 1.83 1.49%
P/NAPS 3.90 4.34 5.28 5.54 4.20 3.97 3.76 0.61%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 04/05/21 04/05/20 29/04/19 03/05/18 03/05/17 04/05/16 05/05/15 -
Price 29.92 32.10 34.72 35.64 24.88 22.18 18.54 -
P/RPS 2.71 2.83 3.14 3.18 2.19 1.96 1.73 7.75%
P/EPS 26.10 28.48 30.85 45.24 24.15 21.26 25.75 0.22%
EY 3.83 3.51 3.24 2.21 4.14 4.70 3.88 -0.21%
DY 2.01 1.87 1.66 1.61 2.31 2.82 1.79 1.94%
P/NAPS 3.89 4.49 5.26 5.92 4.23 4.26 3.84 0.21%

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