[F&N] QoQ Annualized Quarter Result on 30-Jun-2001 [#3]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
30-Jun-2001 [#3]
Profit Trend
QoQ- -7.13%
YoY- 61.47%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 1,567,960 1,588,108 1,541,253 1,561,849 1,595,906 1,587,836 1,366,517 9.60%
PBT 130,206 125,312 103,562 109,758 114,006 116,308 72,819 47.37%
Tax -35,698 -34,596 -28,425 -27,796 -25,746 -21,984 -16,413 67.94%
NP 94,508 90,716 75,137 81,962 88,260 94,324 56,406 41.11%
-
NP to SH 94,508 90,716 75,137 81,962 88,260 94,324 56,406 41.11%
-
Tax Rate 27.42% 27.61% 27.45% 25.32% 22.58% 18.90% 22.54% -
Total Cost 1,473,452 1,497,392 1,466,116 1,479,886 1,507,646 1,493,512 1,310,111 8.15%
-
Net Worth 948,632 939,052 824,596 776,007 698,259 576,482 467,112 60.43%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 35,529 - 28,653 - - - 26,440 21.79%
Div Payout % 37.59% - 38.14% - - - 46.88% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 948,632 939,052 824,596 776,007 698,259 576,482 467,112 60.43%
NOSH 355,293 354,359 318,377 304,316 279,303 260,851 220,335 37.55%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 6.03% 5.71% 4.88% 5.25% 5.53% 5.94% 4.13% -
ROE 9.96% 9.66% 9.11% 10.56% 12.64% 16.36% 12.08% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 441.31 448.16 484.10 513.23 571.39 608.71 620.20 -20.31%
EPS 26.60 25.60 23.60 26.93 31.60 36.16 25.60 2.58%
DPS 10.00 0.00 9.00 0.00 0.00 0.00 12.00 -11.45%
NAPS 2.67 2.65 2.59 2.55 2.50 2.21 2.12 16.63%
Adjusted Per Share Value based on latest NOSH - 355,755
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 428.01 433.51 420.72 426.34 435.63 433.43 373.02 9.61%
EPS 25.80 24.76 20.51 22.37 24.09 25.75 15.40 41.10%
DPS 9.70 0.00 7.82 0.00 0.00 0.00 7.22 21.77%
NAPS 2.5895 2.5633 2.2509 2.1183 1.906 1.5736 1.2751 60.43%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 3.52 3.58 3.32 3.30 2.88 2.98 3.20 -
P/RPS 0.80 0.80 0.69 0.64 0.50 0.49 0.52 33.30%
P/EPS 13.23 13.98 14.07 12.25 9.11 8.24 12.50 3.85%
EY 7.56 7.15 7.11 8.16 10.97 12.13 8.00 -3.70%
DY 2.84 0.00 2.71 0.00 0.00 0.00 3.75 -16.92%
P/NAPS 1.32 1.35 1.28 1.29 1.15 1.35 1.51 -8.58%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 08/05/02 19/02/02 07/11/01 29/08/01 24/05/01 16/02/01 27/11/00 -
Price 3.50 3.66 3.64 3.64 2.96 3.12 3.02 -
P/RPS 0.79 0.82 0.75 0.71 0.52 0.51 0.49 37.53%
P/EPS 13.16 14.30 15.42 13.51 9.37 8.63 11.80 7.55%
EY 7.60 6.99 6.48 7.40 10.68 11.59 8.48 -7.04%
DY 2.86 0.00 2.47 0.00 0.00 0.00 3.97 -19.65%
P/NAPS 1.31 1.38 1.41 1.43 1.18 1.41 1.42 -5.23%

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