[F&N] YoY TTM Result on 31-Mar-2023 [#2]

Stock

[F&N] FRASER & NEAVE HOLDINGS BHD

Announcement Date

03-May-2023

Admission Sponsor

Sponsor

Financial Year

30-Sep-2023

Quarter

31-Mar-2023 [#2]

Profit Trend

QoQ- 1.49%

YoY- 45.28%

Quarter Report

FNHB-Interim Q2FY23 Results.pdf

Latest QR

Upcoming QR

F&N's Result

F&N's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
TTM Result
Revenue	5,261,509	4,680,967	4,170,207	4,046,739	4,158,160	4,062,103	4,101,024	4.23%
YoY %	12.40%	12.25%	3.05%	-2.68%	2.36%	-0.95%	-	-
Horiz. %	128.30%	114.14%	101.69%	98.68%	101.39%	99.05%	100.00%	-
PBT	692,471	576,029	401,263	526,541	539,679	494,703	308,961	14.38%
YoY %	20.21%	43.55%	-23.79%	-2.43%	9.09%	60.12%	-	-
Horiz. %	224.13%	186.44%	129.87%	170.42%	174.68%	160.12%	100.00%	-
Tax	-114,364	-80,749	-59,631	-106,634	-126,205	-81,717	-20,581	33.05%
YoY %	-41.63%	-35.41%	44.08%	15.51%	-54.44%	-297.05%	-	-
Horiz. %	555.68%	392.35%	289.74%	518.12%	613.21%	397.05%	100.00%	-
NP	578,107	495,280	341,632	419,907	413,474	412,986	288,380	12.27%
YoY %	16.72%	44.97%	-18.64%	1.56%	0.12%	43.21%	-	-
Horiz. %	200.47%	171.75%	118.47%	145.61%	143.38%	143.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	573,070	496,363	341,667	420,163	413,509	413,023	288,419	12.11%
YoY %	15.45%	45.28%	-18.68%	1.61%	0.12%	43.20%	-	-
Horiz. %	198.69%	172.10%	118.46%	145.68%	143.37%	143.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.52%	14.02%	14.86%	20.25%	23.39%	16.52%	6.66%	-
YoY %	17.83%	-5.65%	-26.62%	-13.42%	41.59%	148.05%	-	-
Horiz. %	248.05%	210.51%	223.12%	304.05%	351.20%	248.05%	100.00%	-
Total Cost	4,683,402	4,185,687	3,828,575	3,626,832	3,744,686	3,649,117	3,812,644	3.48%
YoY %	11.89%	9.33%	5.56%	-3.15%	2.62%	-4.29%	-	-
Horiz. %	122.84%	109.78%	100.42%	95.13%	98.22%	95.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,502,162	3,198,497	2,890,147	2,818,669	2,622,898	2,422,021	2,203,753	8.01%
YoY %	9.49%	10.67%	2.54%	7.46%	8.29%	9.90%	-	-
Horiz. %	158.92%	145.14%	131.15%	127.90%	119.02%	109.90%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	293,122	219,812	220,018	219,920	220,000	210,837	210,506	5.66%
YoY %	33.35%	-0.09%	0.04%	-0.04%	4.35%	0.16%	-	-
Horiz. %	139.25%	104.42%	104.52%	104.47%	104.51%	100.16%	100.00%	-
Div Payout %	51.15%	44.28%	64.40%	52.34%	53.20%	51.05%	72.99%	-
YoY %	15.51%	-31.24%	23.04%	-1.62%	4.21%	-30.06%	-	-
Horiz. %	70.08%	60.67%	88.23%	71.71%	72.89%	69.94%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	3,502,162	3,198,497	2,890,147	2,818,669	2,622,898	2,422,021	2,203,753	8.01%
YoY %	9.49%	10.67%	2.54%	7.46%	8.29%	9.90%	-	-
Horiz. %	158.92%	145.14%	131.15%	127.90%	119.02%	109.90%	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%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	10.99%	10.58%	8.19%	10.38%	9.94%	10.17%	7.03%	-
YoY %	3.88%	29.18%	-21.10%	4.43%	-2.26%	44.67%	-	-
Horiz. %	156.33%	150.50%	116.50%	147.65%	141.39%	144.67%	100.00%	-
ROE	16.36%	15.52%	11.82%	14.91%	15.77%	17.05%	13.09%	-
YoY %	5.41%	31.30%	-20.72%	-5.45%	-7.51%	30.25%	-	-
Horiz. %	124.98%	118.56%	90.30%	113.90%	120.47%	130.25%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	1,436.26	1,277.63	1,137.01	1,104.05	1,133.51	1,106.92	1,120.28	4.22%
YoY %	12.42%	12.37%	2.99%	-2.60%	2.40%	-1.19%	-	-
Horiz. %	128.21%	114.05%	101.49%	98.55%	101.18%	98.81%	100.00%	-
EPS	156.43	135.48	93.16	114.63	112.72	112.55	78.79	12.09%
YoY %	15.46%	45.43%	-18.73%	1.69%	0.15%	42.85%	-	-
Horiz. %	198.54%	171.95%	118.24%	145.49%	143.06%	142.85%	100.00%	-
DPS	80.00	60.00	60.00	60.00	60.00	57.50	57.50	5.65%
YoY %	33.33%	0.00%	0.00%	0.00%	4.35%	0.00%	-	-
Horiz. %	139.13%	104.35%	104.35%	104.35%	104.35%	100.00%	100.00%	-
NAPS	9.56	8.73	7.88	7.69	7.15	6.60	6.02	8.00%
YoY %	9.51%	10.79%	2.47%	7.55%	8.33%	9.63%	-	-
Horiz. %	158.80%	145.02%	130.90%	127.74%	118.77%	109.63%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 366,778
RPS	1,434.52	1,276.24	1,136.98	1,103.32	1,133.70	1,107.51	1,118.12	4.23%
YoY %	12.40%	12.25%	3.05%	-2.68%	2.36%	-0.95%	-	-
Horiz. %	128.30%	114.14%	101.69%	98.68%	101.39%	99.05%	100.00%	-
EPS	156.24	135.33	93.15	114.55	112.74	112.61	78.64	12.11%
YoY %	15.45%	45.28%	-18.68%	1.61%	0.12%	43.20%	-	-
Horiz. %	198.68%	172.09%	118.45%	145.66%	143.36%	143.20%	100.00%	-
DPS	79.92	59.93	59.99	59.96	59.98	57.48	57.39	5.66%
YoY %	33.36%	-0.10%	0.05%	-0.03%	4.35%	0.16%	-	-
Horiz. %	139.26%	104.43%	104.53%	104.48%	104.51%	100.16%	100.00%	-
NAPS	9.5484	8.7205	7.8798	7.6849	7.1512	6.6035	6.0084	8.01%
YoY %	9.49%	10.67%	2.54%	7.46%	8.29%	9.90%	-	-
Horiz. %	158.92%	145.14%	131.15%	127.90%	119.02%	109.90%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	29.26	26.00	21.00	30.00	31.02	34.84	33.38	-
P/RPS	2.04	2.04	1.85	2.72	2.74	3.15	2.98	-6.11%
YoY %	0.00%	10.27%	-31.99%	-0.73%	-13.02%	5.70%	-	-
Horiz. %	68.46%	68.46%	62.08%	91.28%	91.95%	105.70%	100.00%	-
P/EPS	18.70	19.19	22.54	26.17	27.52	30.96	42.37	-12.73%
YoY %	-2.55%	-14.86%	-13.87%	-4.91%	-11.11%	-26.93%	-	-
Horiz. %	44.14%	45.29%	53.20%	61.77%	64.95%	73.07%	100.00%	-
EY	5.35	5.21	4.44	3.82	3.63	3.23	2.36	14.60%
YoY %	2.69%	17.34%	16.23%	5.23%	12.38%	36.86%	-	-
Horiz. %	226.69%	220.76%	188.14%	161.86%	153.81%	136.86%	100.00%	-
DY	2.73	2.31	2.86	2.00	1.93	1.65	1.72	7.99%
YoY %	18.18%	-19.23%	43.00%	3.63%	16.97%	-4.07%	-	-
Horiz. %	158.72%	134.30%	166.28%	116.28%	112.21%	95.93%	100.00%	-
P/NAPS	3.06	2.98	2.66	3.90	4.34	5.28	5.54	-9.41%
YoY %	2.68%	12.03%	-31.79%	-10.14%	-17.80%	-4.69%	-	-
Horiz. %	55.23%	53.79%	48.01%	70.40%	78.34%	95.31%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	30/04/24	03/05/23	27/04/22	04/05/21	04/05/20	29/04/19	03/05/18	-
Price	31.60	27.44	23.00	29.92	32.10	34.72	35.64	-
P/RPS	2.20	2.15	2.02	2.71	2.83	3.14	3.18	-5.95%
YoY %	2.33%	6.44%	-25.46%	-4.24%	-9.87%	-1.26%	-	-
Horiz. %	69.18%	67.61%	63.52%	85.22%	88.99%	98.74%	100.00%	-
P/EPS	20.20	20.25	24.69	26.10	28.48	30.85	45.24	-12.56%
YoY %	-0.25%	-17.98%	-5.40%	-8.36%	-7.68%	-31.81%	-	-
Horiz. %	44.65%	44.76%	54.58%	57.69%	62.95%	68.19%	100.00%	-
EY	4.95	4.94	4.05	3.83	3.51	3.24	2.21	14.37%
YoY %	0.20%	21.98%	5.74%	9.12%	8.33%	46.61%	-	-
Horiz. %	223.98%	223.53%	183.26%	173.30%	158.82%	146.61%	100.00%	-
DY	2.53	2.19	2.61	2.01	1.87	1.66	1.61	7.81%
YoY %	15.53%	-16.09%	29.85%	7.49%	12.65%	3.11%	-	-
Horiz. %	157.14%	136.02%	162.11%	124.84%	116.15%	103.11%	100.00%	-
P/NAPS	3.31	3.14	2.92	3.89	4.49	5.26	5.92	-9.22%
YoY %	5.41%	7.53%	-24.94%	-13.36%	-14.64%	-11.15%	-	-
Horiz. %	55.91%	53.04%	49.32%	65.71%	75.84%	88.85%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 16:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-03 16:20:00

EMA 5

5 Mins

BUY

2024-05-03 16:20:00

ADX

5 Mins

BUY

2024-05-03 16:20:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-03 16:00:00

ADX

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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

335

MPI

MALAYSIAN PACIFIC INDUSTRIES

321

HLIND

HONG LEONG INDUSTRIES BHD

309

YTLPOWR

YTL POWER INTERNATIONAL BHD

305

MYEG

MY E.G. SERVICES BHD

239

YTL

YTL CORPORATION BHD

199

PBBANK

PUBLIC BANK BHD

182

DNEX

DAGANG NEXCHANGE BERHAD

176

GENTING

GENTING BHD

159

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.92

+0.015

65,841,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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